| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 81 240.00 | | 81 240.00 | 81 240.00 |
BT Goods | 6 237.00 | | 6 237.00 | 6 237.00 |
BZ Other receivables | 3 291.00 | | 3 291.00 | 3 291.00 |
CF Cash and cash equivalents | 70.00 | | 70.00 | 70.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 90 840.00 | | 90 840.00 | 90 840.00 |
CO Grand total (0 to V) | 90 840.00 | | 90 840.00 | 90 840.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 81 176.00 | 80 649.00 | | 81 176.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 420.00 | 527.00 | | -11 420.00 |
DL TOTAL (I) | 77 455.00 | 88 876.00 | | 77 455.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 836.00 | 1 261.00 | | 8 836.00 |
DX Trade payables and related accounts | 4 548.00 | 2 030.00 | | 4 548.00 |
DY Tax and social security liabilities | | 93.00 | | |
EC TOTAL (IV) | 13 384.00 | 3 385.00 | | 13 384.00 |
EE Grand total (I to V) | 90 840.00 | 92 261.00 | | 90 840.00 |
EG Accrued income and payables due within one year | 13 384.00 | 3 385.00 | | 13 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 868.00 | |
FX Taxes, duties, and similar payments | | | 1 044.00 | |
GF Total Operating Expenses (II) | | | 3 912.00 | |
GG - OPERATING RESULT (I - II) | | | -3 912.00 | |
GR Interest and similar expenses | | | 7 505.00 | |
GU Total financial expenses (VI) | | | 7 505.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 150.00 | | |
HD Total exceptional income (VII) | | 151.00 | | |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | 151.00 | | -3.00 |
HK Income tax | | 93.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 31 804.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 420.00 | 31 277.00 | | 11 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 420.00 | 527.00 | | -11 420.00 |
| |
| 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 | 4 548.00 | 4 548.00 | | 4 548.00 |
VB VAT | 3 291.00 | 3 291.00 | | 3 291.00 |
VI Group and Associates | 8 836.00 | 8 836.00 | | 8 836.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 291.00 | 3 291.00 | | 3 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 384.00 | 13 384.00 | | 13 384.00 |
