| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 286 965.00 | | 285 972.00 | 286 965.00 |
CH Prepaid expenses | 7.00 | | 7.00 | 7.00 |
CJ TOTAL (II) | 286 972.00 | | 286 972.00 | 286 972.00 |
CO Grand total (0 to V) | 286 972.00 | | 286 972.00 | 286 972.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 650.00 | 7 650.00 | | 7 650.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 39 578.00 | 39 578.00 | | 39 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 026.00 | 2 133.00 | | 5 026.00 |
DL TOTAL (I) | 53 016.00 | 50 123.00 | | 53 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 166 294.00 | 197 402.00 | | 166 294.00 |
DX Trade payables and related accounts | 60 822.00 | 50 038.00 | | 60 822.00 |
DY Tax and social security liabilities | 6 839.00 | 5 357.00 | | 6 839.00 |
EC TOTAL (IV) | 233 958.00 | 252 797.00 | | 233 958.00 |
EE Grand total (I to V) | 286 972.00 | 302 920.00 | | 286 972.00 |
EI Including equity loans | 166 294.00 | | | 166 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | -8 582.00 | |
FJ Net sales | | | -8 582.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | -8 582.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | -13 401.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | -13 273.00 | |
GG - OPERATING RESULT (I - II) | | | 4 691.00 | |
GK Income from other securities and fixed asset receivables | | | 335.00 | |
GP Total financial income (V) | | | 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 335.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -8 247.00 | 30 287.00 | | -8 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -13 273.00 | 28 154.00 | | -13 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 026.00 | 2 133.00 | | 5 026.00 |
| |
| 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 | 60 822.00 | 60 822.00 | | 60 822.00 |
VB VAT | 135 762.00 | | | 135 762.00 |
VC Group and associates | 94 105.00 | | | 94 105.00 |
VI Group and Associates | 166 294.00 | 166 294.00 | | 166 294.00 |
VQ Other Taxes, Duties, and Similar Debts | 32.00 | 32.00 | | 32.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57 099.00 | | | 57 099.00 |
VS Prepaid expenses | 7.00 | | | 7.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 286 972.00 | 286 972.00 | | 286 972.00 |
VW VAT | 6 807.00 | 6 807.00 | | 6 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 233 956.00 | 233 956.00 | | 233 956.00 |
