| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 1 040 000.00 | | 1 040 000.00 | 1 040 000.00 |
BJ TOTAL (I) | 1 040 000.00 | | 1 040 000.00 | 1 040 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 534 268.00 | | 534 268.00 | 534 268.00 |
CF Cash and cash equivalents | 186 766.00 | | 186 766.00 | 186 766.00 |
CH Prepaid expenses | 1 976.00 | | 1 976.00 | 1 976.00 |
CJ TOTAL (II) | 723 010.00 | | 723 010.00 | 723 010.00 |
CO Grand total (0 to V) | 1 763 010.00 | | 1 763 010.00 | 1 763 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 264 613.00 | 274 853.00 | | 264 613.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 909.00 | -10 241.00 | | -26 909.00 |
DL TOTAL (I) | 237 803.00 | 264 713.00 | | 237 803.00 |
DQ Provisions for Expenses | 341 035.00 | 279 120.00 | | 341 035.00 |
DR TOTAL (IV) | 341 035.00 | 279 120.00 | | 341 035.00 |
DU Loans and Debts from Credit Institutions (3) | | 46.00 | | |
DX Trade payables and related accounts | 121 567.00 | 35 677.00 | | 121 567.00 |
DY Tax and social security liabilities | 22 605.00 | 21 585.00 | | 22 605.00 |
EA Other liabilities | 1 040 000.00 | 1 040 000.00 | | 1 040 000.00 |
EC TOTAL (IV) | 1 184 172.00 | 1 097 308.00 | | 1 184 172.00 |
EE Grand total (I to V) | 1 763 010.00 | 1 641 141.00 | | 1 763 010.00 |
EG Accrued income and payables due within one year | 144 172.00 | 1 097 308.00 | | 144 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 390 430.00 | | 390 430.00 | 390 430.00 |
FJ Net sales | 390 430.00 | | 390 430.00 | 390 430.00 |
FR Total operating income (I) | | | 390 430.00 | |
FW Other purchases and external expenses | | | 325 558.00 | |
FX Taxes, duties, and similar payments | | | 30 703.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 61 915.00 | |
GF Total Operating Expenses (II) | | | 418 176.00 | |
GG - OPERATING RESULT (I - II) | | | -27 745.00 | |
GL Other interest and similar income | | | 863.00 | |
GP Total financial income (V) | | | 863.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 836.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 391 293.00 | 397 121.00 | | 391 293.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 418 203.00 | 407 361.00 | | 418 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 909.00 | -10 241.00 | | -26 909.00 |
| |
| 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 | 1 040 000.00 | | | 1 040 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 040 000.00 | |
I4 DECREASES Grand Total | | | 1 040 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 040 000.00 | | | 1 040 000.00 |
| |
| 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 | 121 567.00 | 121 567.00 | | 121 567.00 |
UP Loans | 1 040 000.00 | | | 1 040 000.00 |
VC Group and associates | 534 082.00 | | | 534 082.00 |
VI Group and Associates | 1 040 000.00 | | | 1 040 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 605.00 | 22 605.00 | | 22 605.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 186.00 | | | 186.00 |
VS Prepaid expenses | 1 976.00 | | | 1 976.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 576 244.00 | 536 244.00 | 1 040 000.00 | 1 576 244.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 184 172.00 | 144 172.00 | | 1 184 172.00 |
