| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 499 648.00 | | 499 648.00 | 499 648.00 |
BZ Other receivables | 2 465.00 | | 2 465.00 | 2 465.00 |
CF Cash and cash equivalents | 4 149.00 | | 4 149.00 | 4 149.00 |
CJ TOTAL (II) | 506 262.00 | | 506 262.00 | 506 262.00 |
CO Grand total (0 to V) | 506 262.00 | | 506 262.00 | 506 262.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -4 203.00 | | | -4 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 128.00 | -4 203.00 | | -6 128.00 |
DL TOTAL (I) | 33 669.00 | 39 797.00 | | 33 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 471 088.00 | 442 019.00 | | 471 088.00 |
DX Trade payables and related accounts | 1 404.00 | 23 859.00 | | 1 404.00 |
DY Tax and social security liabilities | 101.00 | 101.00 | | 101.00 |
EC TOTAL (IV) | 472 593.00 | 465 979.00 | | 472 593.00 |
EE Grand total (I to V) | 506 262.00 | 505 776.00 | | 506 262.00 |
EG Accrued income and payables due within one year | 472 593.00 | 465 979.00 | | 472 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 1 221.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 222.00 | |
FV Inventory change (raw materials and supplies) | | | 1 221.00 | |
FX Taxes, duties, and similar payments | | | 203.00 | |
GF Total Operating Expenses (II) | | | 1 424.00 | |
GG - OPERATING RESULT (I - II) | | | -202.00 | |
GR Interest and similar expenses | | | 7 069.00 | |
GU Total financial expenses (VI) | | | 7 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 271.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 143.00 | | | 1 143.00 |
HD Total exceptional income (VII) | 1 143.00 | | | 1 143.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 143.00 | | | 1 143.00 |
HK Income tax | | -2 102.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 365.00 | 2 075.00 | | 2 365.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 493.00 | 6 278.00 | | 8 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 128.00 | -4 203.00 | | -6 128.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 404.00 | 1 404.00 | | 1 404.00 |
VB VAT | 363.00 | | | 363.00 |
VI Group and Associates | 471 088.00 | 471 088.00 | | 471 088.00 |
VM Income taxes | 2 102.00 | | | 2 102.00 |
VQ Other Taxes, Duties, and Similar Debts | 101.00 | 101.00 | | 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 465.00 | 2 465.00 | | 2 465.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 472 593.00 | 472 593.00 | | 472 593.00 |
