| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 984.00 | | 1 984.00 | 1 984.00 |
BJ TOTAL (I) | 1 984.00 | | 1 984.00 | 1 984.00 |
BX Customers and related accounts | 20 889.00 | 17 440.00 | 3 449.00 | 20 889.00 |
BZ Other receivables | 32 362.00 | | 32 362.00 | 32 362.00 |
CF Cash and cash equivalents | 735.00 | | 735.00 | 735.00 |
CJ TOTAL (II) | 53 986.00 | 17 440.00 | 36 546.00 | 53 986.00 |
CO Grand total (0 to V) | 55 970.00 | 17 440.00 | 38 530.00 | 55 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 020 000.00 | 1 020 000.00 | | 1 020 000.00 |
DD Legal reserve (1) | 33 115.00 | | | 33 115.00 |
DH Retained earnings | -1 053 880.00 | -1 683 057.00 | | -1 053 880.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 986.00 | 662 291.00 | | -40 986.00 |
DL TOTAL (I) | -41 752.00 | -766.00 | | -41 752.00 |
DP Provisions for Risks | 50 000.00 | 50 000.00 | | 50 000.00 |
DR TOTAL (IV) | 50 000.00 | 50 000.00 | | 50 000.00 |
DX Trade payables and related accounts | 12 662.00 | 25 229.00 | | 12 662.00 |
DY Tax and social security liabilities | 17 619.00 | 19 381.00 | | 17 619.00 |
EC TOTAL (IV) | 30 281.00 | 44 610.00 | | 30 281.00 |
EE Grand total (I to V) | 38 530.00 | 93 844.00 | | 38 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 35 270.00 | |
FX Taxes, duties, and similar payments | | | 5 197.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 96.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GB Operating Expenses - Provisions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 256.00 | |
GF Total Operating Expenses (II) | | | 40 819.00 | |
GG - OPERATING RESULT (I - II) | | | -40 817.00 | |
GR Interest and similar expenses | | | 169.00 | |
GU Total financial expenses (VI) | | | 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -169.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 685 407.00 | | |
HD Total exceptional income (VII) | | 1 685 407.00 | | |
HE Exceptional expenses on management operations | | 2 594.00 | | |
HF Exceptional expenses on capital transactions | | 101 070.00 | | |
HH Total exceptional expenses (VIII) | | 103 664.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 581 743.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 3 927 559.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 988.00 | 3 265 268.00 | | 40 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 986.00 | 662 291.00 | | -40 986.00 |
| |
| 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 | 1 984.00 | | | 1 984.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 984.00 | |
I4 DECREASES Grand Total | | | 1 984.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 984.00 | | | 1 984.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 50 000.00 | | | 50 000.00 |
6T Receivables | 17 440.00 | | | 17 440.00 |
7B Total provisions for depreciation | 17 440.00 | | | 17 440.00 |
7C Grand total | 67 440.00 | | | 67 440.00 |
| |
| 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 | 12 662.00 | 12 662.00 | | 12 662.00 |
UT Other financial assets | 1 984.00 | | | 1 984.00 |
VA Doubtful or disputed receivables | 20 889.00 | | | 20 889.00 |
VB VAT | 1 300.00 | | | 1 300.00 |
VM Income taxes | 10 979.00 | | | 10 979.00 |
VP Miscellaneous | 13 170.00 | | | 13 170.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 619.00 | 17 619.00 | | 17 619.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 913.00 | | | 6 913.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 235.00 | 53 251.00 | 1 984.00 | 55 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 281.00 | 30 281.00 | | 30 281.00 |
