| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 477 131.00 | 20 320.00 | 456 811.00 | 477 131.00 |
BZ Other receivables | 36 082.00 | | 36 082.00 | 36 082.00 |
CF Cash and cash equivalents | 130 305.00 | | 130 305.00 | 130 305.00 |
CH Prepaid expenses | 1 199.00 | | 1 199.00 | 1 199.00 |
CJ TOTAL (II) | 644 717.00 | 20 320.00 | 624 397.00 | 644 717.00 |
CO Grand total (0 to V) | 644 717.00 | 20 320.00 | 624 397.00 | 644 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 281 000.00 | 281 000.00 | | 281 000.00 |
DG Other reserves | 48 658.00 | 48 658.00 | | 48 658.00 |
DH Retained earnings | 34 892.00 | 39 187.00 | | 34 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 682.00 | -4 295.00 | | -27 682.00 |
DL TOTAL (I) | 336 868.00 | 364 550.00 | | 336 868.00 |
DX Trade payables and related accounts | 24 083.00 | 23 375.00 | | 24 083.00 |
EA Other liabilities | 263 446.00 | 262 135.00 | | 263 446.00 |
EC TOTAL (IV) | 287 529.00 | 285 510.00 | | 287 529.00 |
EE Grand total (I to V) | 624 397.00 | 650 060.00 | | 624 397.00 |
EG Accrued income and payables due within one year | 287 529.00 | 285 510.00 | | 287 529.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 411.00 | |
FG Production sold - services | | | 188.00 | |
FJ Net sales | | | 1 599.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 600.00 | |
FS Purchases of goods (including customs duties) | | | 10 059.00 | |
FT Inventory change (goods) | | | -10 059.00 | |
FW Other purchases and external expenses | | | 5 651.00 | |
FX Taxes, duties, and similar payments | | | 2 110.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 20 320.00 | |
GF Total Operating Expenses (II) | | | 28 081.00 | |
GG - OPERATING RESULT (I - II) | | | -26 481.00 | |
GL Other interest and similar income | | | 110.00 | |
GP Total financial income (V) | | | 110.00 | |
GR Interest and similar expenses | | | 1 311.00 | |
GU Total financial expenses (VI) | | | 1 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 710.00 | 737.00 | | 1 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 392.00 | 5 031.00 | | 29 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 682.00 | -4 295.00 | | -27 682.00 |
| |
| 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 | 24 083.00 | 24 083.00 | | 24 083.00 |
8K Other liabilities (including liabilities related to repo transactions) | 263 446.00 | 263 446.00 | | 263 446.00 |
UX Other trade receivables | 36 082.00 | 36 082.00 | | 36 082.00 |
VS Prepaid expenses | 1 199.00 | 1 199.00 | | 1 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 281.00 | 37 281.00 | | 37 281.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 529.00 | 287 529.00 | | 287 529.00 |
