| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | | |
BX Customers and related accounts | 2 260.00 | 1 890.00 | 370.00 | 2 260.00 |
BZ Other receivables | 37 671.00 | | 37 671.00 | 37 671.00 |
CF Cash and cash equivalents | 11 714.00 | | 11 714.00 | 11 714.00 |
CJ TOTAL (II) | 51 646.00 | 1 890.00 | 49 756.00 | 51 646.00 |
CO Grand total (0 to V) | 51 646.00 | 1 890.00 | 49 756.00 | 51 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DF Regulated reserves (1) | 34 876.00 | 37 282.00 | | 34 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 809.00 | -2 406.00 | | -5 809.00 |
DL TOTAL (I) | 39 067.00 | 44 876.00 | | 39 067.00 |
DP Provisions for Risks | 426.00 | | | 426.00 |
DR TOTAL (IV) | 426.00 | | | 426.00 |
DU Loans and Debts from Credit Institutions (3) | 300.00 | 300.00 | | 300.00 |
DX Trade payables and related accounts | 8 331.00 | 6 202.00 | | 8 331.00 |
DY Tax and social security liabilities | 1 632.00 | 1 695.00 | | 1 632.00 |
EC TOTAL (IV) | 10 263.00 | 8 197.00 | | 10 263.00 |
EE Grand total (I to V) | 49 756.00 | 53 073.00 | | 49 756.00 |
| |
| 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 | | | 5 399.00 | |
FX Taxes, duties, and similar payments | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 426.00 | |
GF Total Operating Expenses (II) | | | 5 825.00 | |
GG - OPERATING RESULT (I - II) | | | -5 825.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 16.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 809.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16.00 | 2 611.00 | | 16.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 825.00 | 5 018.00 | | 5 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 809.00 | -2 406.00 | | -5 809.00 |
| |
| 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 | 8 331.00 | 8 331.00 | | 8 331.00 |
8C Staff and Related Accounts | 21.00 | 21.00 | | 21.00 |
8D Social Security and Other Social Organizations | 721.00 | 721.00 | | 721.00 |
UY Staff and related accounts | 426.00 | | | 426.00 |
UZ Social Security, other social security organizations | 4 389.00 | | | 4 389.00 |
VA Doubtful or disputed receivables | 2 260.00 | | | 2 260.00 |
VB VAT | 2 707.00 | | | 2 707.00 |
VC Group and associates | 30 005.00 | | | 30 005.00 |
VG Loans with a maturity of up to one year at origin | 300.00 | 300.00 | | 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 144.00 | | | 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 931.00 | 39 931.00 | | 39 931.00 |
VW VAT | 890.00 | 890.00 | | 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 263.00 | 10 263.00 | | 10 263.00 |
