| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 109 654.00 | 109 654.00 | | 109 654.00 |
BZ Other receivables | 22 279.00 | 21 390.00 | 888.00 | 22 279.00 |
CF Cash and cash equivalents | 7 399.00 | | 7 399.00 | 7 399.00 |
CH Prepaid expenses | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 139 384.00 | 131 045.00 | 8 338.00 | 139 384.00 |
CO Grand total (0 to V) | 139 384.00 | 131 045.00 | 8 338.00 | 139 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 277 157.00 | -1 026 064.00 | | -1 277 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -228 014.00 | -251 092.00 | | -228 014.00 |
DL TOTAL (I) | -1 504 172.00 | -1 276 157.00 | | -1 504 172.00 |
DX Trade payables and related accounts | 8.00 | 8.00 | | 8.00 |
DY Tax and social security liabilities | 32 293.00 | 30 542.00 | | 32 293.00 |
EA Other liabilities | 1 480 216.00 | 1 279 577.00 | | 1 480 216.00 |
EC TOTAL (IV) | 1 512 510.00 | 1 310 120.00 | | 1 512 510.00 |
EE Grand total (I to V) | 8 338.00 | 33 963.00 | | 8 338.00 |
EG Accrued income and payables due within one year | 1 512 510.00 | 1 310 120.00 | | 1 512 510.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 951.00 | | 951.00 | 951.00 |
FJ Net sales | 951.00 | | 951.00 | 951.00 |
FM Inventory production | | | -4 879.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 879.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 951.00 | |
FW Other purchases and external expenses | | | 7 512.00 | |
FX Taxes, duties, and similar payments | | | 1 772.00 | |
FY Salaries and Wages | | | 155 237.00 | |
FZ Social Security Contributions | | | 63 486.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 951.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 228 966.00 | |
GG - OPERATING RESULT (I - II) | | | -228 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -228 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 951.00 | -630.00 | | 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 966.00 | 250 462.00 | | 228 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -228 014.00 | -251 092.00 | | -228 014.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 114 533.00 | | 4 879.00 | 114 533.00 |
6X Other provisions for depreciation | 20 439.00 | 951.00 | | 20 439.00 |
7B Total provisions for depreciation | 134 973.00 | 951.00 | 4 879.00 | 134 973.00 |
7C Grand total | 134 973.00 | 951.00 | 4 879.00 | 134 973.00 |
UE of which provisions and reversals: - Operating | | 951.00 | 4 879.00 | |
