| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 602 400.00 | | 602 400.00 | 602 400.00 |
BJ TOTAL (I) | 602 400.00 | | 602 400.00 | 602 400.00 |
BV Advances and down payments on orders | 3 551.00 | | 3 551.00 | 3 551.00 |
BZ Other receivables | 196 950.00 | | 196 950.00 | 196 950.00 |
CF Cash and cash equivalents | 15 024.00 | | 15 024.00 | 15 024.00 |
CJ TOTAL (II) | 215 526.00 | | 215 526.00 | 215 526.00 |
CO Grand total (0 to V) | 817 926.00 | | 817 926.00 | 817 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 825 000.00 | 825 000.00 | | 825 000.00 |
DH Retained earnings | -31 416.00 | -30 169.00 | | -31 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 136.00 | -1 247.00 | | -17 136.00 |
DL TOTAL (I) | 776 449.00 | 793 584.00 | | 776 449.00 |
DX Trade payables and related accounts | 38 056.00 | 22 342.00 | | 38 056.00 |
DY Tax and social security liabilities | 548.00 | | | 548.00 |
DZ Fixed asset liabilities and related accounts | 2 807.00 | 2 807.00 | | 2 807.00 |
EA Other liabilities | 66.00 | 701.00 | | 66.00 |
EC TOTAL (IV) | 41 477.00 | 25 850.00 | | 41 477.00 |
EE Grand total (I to V) | 817 926.00 | 819 434.00 | | 817 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 550.00 | | 3 550.00 | 3 550.00 |
FJ Net sales | 3 550.00 | | 3 550.00 | 3 550.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 551.00 | |
FW Other purchases and external expenses | | | 16 860.00 | |
FX Taxes, duties, and similar payments | | | 4 308.00 | |
GF Total Operating Expenses (II) | | | 21 168.00 | |
GG - OPERATING RESULT (I - II) | | | -17 618.00 | |
GL Other interest and similar income | | | 482.00 | |
GP Total financial income (V) | | | 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 136.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 033.00 | 3 974.00 | | 4 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 168.00 | 5 221.00 | | 21 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 136.00 | -1 247.00 | | -17 136.00 |
| |
| 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 | 602 400.00 | | | 602 400.00 |
I4 DECREASES Grand Total | | | 602 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 602 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 602 400.00 | | | 602 400.00 |
| |
| 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 | 38 056.00 | 38 056.00 | | 38 056.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 807.00 | 2 807.00 | | 2 807.00 |
VB VAT | 2 980.00 | | | 2 980.00 |
VC Group and associates | 193 970.00 | | | 193 970.00 |
VI Group and Associates | 66.00 | 66.00 | | 66.00 |
VQ Other Taxes, Duties, and Similar Debts | 548.00 | 548.00 | | 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 196 950.00 | 196 950.00 | | 196 950.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 477.00 | 41 477.00 | | 41 477.00 |
