| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 127 000.00 | 59 119.00 | 67 881.00 | 127 000.00 |
BH Other financial assets | 4 350.00 | | 4 350.00 | 4 350.00 |
BJ TOTAL (I) | 131 350.00 | 59 119.00 | 72 231.00 | 131 350.00 |
BX Customers and related accounts | 2 960.00 | | 2 960.00 | 2 960.00 |
BZ Other receivables | 3 484.00 | | 3 484.00 | 3 484.00 |
CF Cash and cash equivalents | 7 194.00 | | 7 194.00 | 7 194.00 |
CH Prepaid expenses | 3 136.00 | | 3 136.00 | 3 136.00 |
CJ TOTAL (II) | 16 774.00 | | 16 774.00 | 16 774.00 |
CO Grand total (0 to V) | 148 124.00 | 59 119.00 | 89 006.00 | 148 124.00 |
CP Shares due in less than one year | 4 350.00 | | | 4 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -20 254.00 | -275.00 | | -20 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -756.00 | -19 979.00 | | -756.00 |
DL TOTAL (I) | 28 989.00 | 29 746.00 | | 28 989.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 103.00 | 54 736.00 | | 48 103.00 |
DW Advances and down payments received on current orders | 4 127.00 | 4 620.00 | | 4 127.00 |
DX Trade payables and related accounts | 7 787.00 | 5 521.00 | | 7 787.00 |
EC TOTAL (IV) | 60 016.00 | 64 876.00 | | 60 016.00 |
EE Grand total (I to V) | 89 006.00 | 94 622.00 | | 89 006.00 |
EG Accrued income and payables due within one year | 60 016.00 | 64 876.00 | | 60 016.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 481.00 | | 77 481.00 | 77 481.00 |
FJ Net sales | 77 481.00 | | 77 481.00 | 77 481.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 77 483.00 | |
FU Purchases of raw materials and other supplies | | | 22 452.00 | |
FW Other purchases and external expenses | | | 44 945.00 | |
FX Taxes, duties, and similar payments | | | 119.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 722.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 78 240.00 | |
GG - OPERATING RESULT (I - II) | | | -756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 483.00 | 73 240.00 | | 77 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 240.00 | 93 219.00 | | 78 240.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -756.00 | -19 979.00 | | -756.00 |
| |
| 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 | 130 260.00 | | 1 090.00 | 130 260.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 350.00 | |
I4 DECREASES Grand Total | | | 131 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 127 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 127 000.00 | | | 127 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 260.00 | | 1 090.00 | 3 260.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 397.00 | 10 722.00 | | 48 397.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 397.00 | 10 722.00 | | 48 397.00 |
| |
| 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 | 7 787.00 | 7 787.00 | | 7 787.00 |
UT Other financial assets | 4 350.00 | 4 350.00 | | 4 350.00 |
UX Other trade receivables | 2 960.00 | | | 2 960.00 |
VB VAT | 3 484.00 | | | 3 484.00 |
VI Group and Associates | 48 103.00 | 48 103.00 | | 48 103.00 |
VS Prepaid expenses | 3 136.00 | | | 3 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 930.00 | 13 930.00 | | 13 930.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 890.00 | 55 890.00 | | 55 890.00 |
