| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 48 000.00 | | 48 000.00 | 48 000.00 |
BJ TOTAL (I) | 48 000.00 | | 48 000.00 | 48 000.00 |
BP Services in progress | 20 000.00 | | 20 000.00 | 20 000.00 |
BR Intermediate and finished products | 321 707.00 | 16 248.00 | 305 459.00 | 321 707.00 |
BV Advances and down payments on orders | 122 667.00 | | 122 667.00 | 122 667.00 |
BX Customers and related accounts | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 2 525 432.00 | | 2 525 432.00 | 2 525 432.00 |
CF Cash and cash equivalents | 11 972.00 | | 11 972.00 | 11 972.00 |
CJ TOTAL (II) | 3 006 579.00 | 16 248.00 | 2 990 331.00 | 3 006 579.00 |
CO Grand total (0 to V) | 3 054 579.00 | 16 248.00 | 3 038 331.00 | 3 054 579.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DH Retained earnings | -500.00 | | | -500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 525.00 | -500.00 | | -18 525.00 |
DL TOTAL (I) | 2 980 974.00 | 2 999 500.00 | | 2 980 974.00 |
DX Trade payables and related accounts | 56 557.00 | 600.00 | | 56 557.00 |
DY Tax and social security liabilities | 800.00 | | | 800.00 |
EC TOTAL (IV) | 57 357.00 | 600.00 | | 57 357.00 |
EE Grand total (I to V) | 3 038 331.00 | 3 000 100.00 | | 3 038 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 4 000.00 | 4 000.00 | |
FJ Net sales | | 4 000.00 | 4 000.00 | |
FM Inventory production | | | 341 707.00 | |
FR Total operating income (I) | | | 345 708.00 | |
FS Purchases of goods (including customs duties) | | | 4 000.00 | |
FW Other purchases and external expenses | | | 343 778.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 16 248.00 | |
GF Total Operating Expenses (II) | | | 364 231.00 | |
GG - OPERATING RESULT (I - II) | | | -18 522.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 345 708.00 | | | 345 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 364 234.00 | 500.00 | | 364 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 525.00 | -500.00 | | -18 525.00 |
| |
| 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 | | | 48 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 48 000.00 | |
I4 DECREASES Grand Total | | | 48 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 48 000.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 16 248.00 | 16 248.00 | | 16 248.00 |
7B Total provisions for depreciation | 16 248.00 | 16 248.00 | | 16 248.00 |
7C Grand total | 16 248.00 | 16 248.00 | | 16 248.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 16 248.00 | | |
| |
| 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 | 56 557.00 | 56 557.00 | | 56 557.00 |
UT Other financial assets | 48 000.00 | 48 000.00 | | 48 000.00 |
UX Other trade receivables | 4 800.00 | | | 4 800.00 |
VB VAT | 43 354.00 | | | 43 354.00 |
VC Group and associates | 2 482 077.00 | | | 2 482 077.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 578 232.00 | 2 578 232.00 | | 2 578 232.00 |
VW VAT | 800.00 | 800.00 | | 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 357.00 | 57 357.00 | | 57 357.00 |
