| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 42.00 | | 42.00 | 42.00 |
BJ TOTAL (I) | 42.00 | | 42.00 | 42.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 778 437.00 | | 778 437.00 | 778 437.00 |
CF Cash and cash equivalents | 42 998.00 | | 42 998.00 | 42 998.00 |
CJ TOTAL (II) | 821 435.00 | | 821 435.00 | 821 435.00 |
CO Grand total (0 to V) | 821 477.00 | | 821 477.00 | 821 477.00 |
CP Shares due in less than one year | 42.00 | | | 42.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 330 843.00 | 2 330 843.00 | | 2 330 843.00 |
DH Retained earnings | -1 548 767.00 | -1 001 769.00 | | -1 548 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 536.00 | -546 997.00 | | 11 536.00 |
DL TOTAL (I) | 793 611.00 | 782 075.00 | | 793 611.00 |
DX Trade payables and related accounts | 15 690.00 | 28 220.00 | | 15 690.00 |
DY Tax and social security liabilities | 73.00 | 30 743.00 | | 73.00 |
EC TOTAL (IV) | 15 763.00 | 58 963.00 | | 15 763.00 |
ED (V) | 12 102.00 | 119 923.00 | | 12 102.00 |
EE Grand total (I to V) | 821 477.00 | 960 961.00 | | 821 477.00 |
EG Accrued income and payables due within one year | 15 763.00 | 58 963.00 | | 15 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 27 901.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 27 901.00 | |
GG - OPERATING RESULT (I - II) | | | -27 901.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | 714.00 | |
GP Total financial income (V) | | | 714.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -38 723.00 | 604 982.00 | | -38 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 714.00 | 11 559 460.00 | | 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -10 822.00 | 12 106 457.00 | | -10 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 536.00 | -546 997.00 | | 11 536.00 |
| |
| 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 | 42.00 | | | 42.00 |
I3 DECREASES Total Financial Fixed Assets | | | 42.00 | |
I4 DECREASES Grand Total | | | 42.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 42.00 | | | 42.00 |
| |
| 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 | 15 690.00 | 15 690.00 | | 15 690.00 |
VB VAT | 7 419.00 | | | 7 419.00 |
VC Group and associates | 732 294.00 | | | 732 294.00 |
VN Other taxes, similar payments | 38 723.00 | | | 38 723.00 |
VQ Other Taxes, Duties, and Similar Debts | 73.00 | 73.00 | | 73.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 778 436.00 | 778 436.00 | | 778 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 763.00 | 15 763.00 | | 15 763.00 |
