| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 25 098.00 | | 25 098.00 | 25 098.00 |
BZ Other receivables | 10 034.00 | | 10 034.00 | 10 034.00 |
CF Cash and cash equivalents | 1 529.00 | | 1 529.00 | 1 529.00 |
CH Prepaid expenses | 36 840.00 | | 36 840.00 | 36 840.00 |
CJ TOTAL (II) | 73 502.00 | | 73 502.00 | 73 502.00 |
CO Grand total (0 to V) | 73 502.00 | | 73 502.00 | 73 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DH Retained earnings | -42 414.00 | | | -42 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -385.00 | | | -385.00 |
DL TOTAL (I) | -39 800.00 | | | -39 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 381.00 | | | 56 381.00 |
DX Trade payables and related accounts | 44 904.00 | | | 44 904.00 |
DY Tax and social security liabilities | 3 914.00 | | | 3 914.00 |
EA Other liabilities | 8 102.00 | | | 8 102.00 |
EC TOTAL (IV) | 113 302.00 | | | 113 302.00 |
EE Grand total (I to V) | 73 502.00 | | | 73 502.00 |
EG Accrued income and payables due within one year | 76 252.00 | | | 76 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 200.00 | | 148 200.00 | 148 200.00 |
FJ Net sales | 148 200.00 | | 148 200.00 | 148 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 943.00 | |
FQ Other income | | | 426.00 | |
FR Total operating income (I) | | | 166 569.00 | |
FW Other purchases and external expenses | | | 152 373.00 | |
FX Taxes, duties, and similar payments | | | 12 863.00 | |
GF Total Operating Expenses (II) | | | 165 236.00 | |
GG - OPERATING RESULT (I - II) | | | 1 333.00 | |
GR Interest and similar expenses | | | 1 718.00 | |
GU Total financial expenses (VI) | | | 1 718.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 718.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 17 943.00 | | | 17 943.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 569.00 | | | 166 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 954.00 | | | 166 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -385.00 | | | -385.00 |
HQ References: Real Estate Leasing | 143 221.00 | | | 143 221.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 56 381.00 | 19 331.00 | | 56 381.00 |
8B Suppliers and Related Accounts | 44 904.00 | 44 904.00 | | 44 904.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 102.00 | 8 102.00 | | 8 102.00 |
UX Other trade receivables | 25 098.00 | | | 25 098.00 |
VP Miscellaneous | 10 035.00 | | | 10 035.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 915.00 | 3 915.00 | | 3 915.00 |
VS Prepaid expenses | 36 840.00 | | | 36 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 973.00 | 71 973.00 | | 71 973.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 302.00 | 76 252.00 | | 113 302.00 |
