| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 232 622.00 | | 232 622.00 | 232 622.00 |
BJ TOTAL (I) | 232 622.00 | | 232 622.00 | 232 622.00 |
BX Customers and related accounts | 6 323.00 | | 6 323.00 | 6 323.00 |
BZ Other receivables | 85 490.00 | | 85 490.00 | 85 490.00 |
CF Cash and cash equivalents | 7 354.00 | | 7 354.00 | 7 354.00 |
CH Prepaid expenses | 45 044.00 | | 45 044.00 | 45 044.00 |
CJ TOTAL (II) | 144 211.00 | | 144 211.00 | 144 211.00 |
CO Grand total (0 to V) | 376 833.00 | | 376 833.00 | 376 833.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DL TOTAL (I) | 1 000.00 | | | 1 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 308 251.00 | | | 308 251.00 |
DX Trade payables and related accounts | 14 699.00 | | | 14 699.00 |
DY Tax and social security liabilities | 47 578.00 | | | 47 578.00 |
EA Other liabilities | 5 304.00 | | | 5 304.00 |
EC TOTAL (IV) | 375 833.00 | | | 375 833.00 |
EE Grand total (I to V) | 376 833.00 | | | 376 833.00 |
EI Including equity loans | 308 251.00 | | | 308 251.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 269.00 | | 5 269.00 | 5 269.00 |
FJ Net sales | 5 269.00 | | 5 269.00 | 5 269.00 |
FN Capitalized production | | | 232 622.00 | |
FR Total operating income (I) | | | 237 891.00 | |
FW Other purchases and external expenses | | | 236 823.00 | |
FX Taxes, duties, and similar payments | | | 297.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 237 121.00 | |
GG - OPERATING RESULT (I - II) | | | 770.00 | |
GR Interest and similar expenses | | | 770.00 | |
GU Total financial expenses (VI) | | | 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 237 891.00 | | | 237 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 891.00 | | | 237 891.00 |
| |
| 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 | | | 232 622.00 | |
I4 DECREASES Grand Total | | | 232 622.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 232 622.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 232 622.00 | |
| |
| 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 | 14 699.00 | 14 699.00 | | 14 699.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 304.00 | 5 304.00 | | 5 304.00 |
UX Other trade receivables | 6 323.00 | | | 6 323.00 |
VB VAT | 85 490.00 | | | 85 490.00 |
VI Group and Associates | 308 251.00 | 308 251.00 | | 308 251.00 |
VS Prepaid expenses | 45 044.00 | | | 45 044.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 858.00 | 136 858.00 | | 136 858.00 |
VW VAT | 47 578.00 | 47 578.00 | | 47 578.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 375 833.00 | 375 833.00 | | 375 833.00 |
