| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 9 299.00 | | 9 299.00 | 9 299.00 |
BJ TOTAL (I) | 9 299.00 | | 9 299.00 | 9 299.00 |
BX Customers and related accounts | 5 868.00 | | 5 868.00 | 5 868.00 |
BZ Other receivables | 2 229.00 | | 2 229.00 | 2 229.00 |
CF Cash and cash equivalents | 34 414.00 | | 34 414.00 | 34 414.00 |
CH Prepaid expenses | 6 601.00 | | 6 601.00 | 6 601.00 |
CJ TOTAL (II) | 49 111.00 | | 49 111.00 | 49 111.00 |
CO Grand total (0 to V) | 58 410.00 | | 58 410.00 | 58 410.00 |
CP Shares due in less than one year | 9 299.00 | | | 9 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -4 200.00 | -2 333.00 | | -4 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -106 336.00 | -1 867.00 | | -106 336.00 |
DL TOTAL (I) | -90 536.00 | 15 800.00 | | -90 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 136 118.00 | 68 224.00 | | 136 118.00 |
DX Trade payables and related accounts | 11 640.00 | 21 811.00 | | 11 640.00 |
DY Tax and social security liabilities | 1 106.00 | 17 005.00 | | 1 106.00 |
EA Other liabilities | 83.00 | 83.00 | | 83.00 |
EC TOTAL (IV) | 148 946.00 | 107 123.00 | | 148 946.00 |
EE Grand total (I to V) | 58 410.00 | 122 923.00 | | 58 410.00 |
EI Including equity loans | 136 118.00 | | | 136 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 063.00 | | 55 063.00 | 55 063.00 |
FJ Net sales | 55 063.00 | | 55 063.00 | 55 063.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 55 068.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 107 154.00 | |
FX Taxes, duties, and similar payments | | | 4 246.00 | |
FY Salaries and Wages | | | 30 442.00 | |
FZ Social Security Contributions | | | 16 633.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 158 510.00 | |
GG - OPERATING RESULT (I - II) | | | -103 443.00 | |
GR Interest and similar expenses | | | 2 893.00 | |
GU Total financial expenses (VI) | | | 2 893.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -106 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 068.00 | 172 263.00 | | 55 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 404.00 | 174 130.00 | | 161 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -106 336.00 | -1 867.00 | | -106 336.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 9 348.00 | | -50.00 | 9 348.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 299.00 | |
I4 DECREASES Grand Total | | | 9 299.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 348.00 | | -50.00 | 9 348.00 |
| |
| 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 | 11 640.00 | 11 640.00 | | 11 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 83.00 | 83.00 | | 83.00 |
UT Other financial assets | 9 299.00 | 9 299.00 | | 9 299.00 |
UX Other trade receivables | 5 868.00 | 5 868.00 | | 5 868.00 |
VB VAT | 2 229.00 | 2 229.00 | | 2 229.00 |
VI Group and Associates | 136 118.00 | | 136 118.00 | 136 118.00 |
VQ Other Taxes, Duties, and Similar Debts | 201.00 | 201.00 | | 201.00 |
VS Prepaid expenses | 6 601.00 | 6 601.00 | | 6 601.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 996.00 | 23 996.00 | | 23 996.00 |
VW VAT | 905.00 | 905.00 | | 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 946.00 | 12 828.00 | 136 118.00 | 148 946.00 |
