| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 23 100.00 | | 23 100.00 | 23 100.00 |
BJ TOTAL (I) | 23 100.00 | | 23 100.00 | 23 100.00 |
BP Services in progress | 13 835.00 | | 13 835.00 | 13 835.00 |
BR Intermediate and finished products | 1 032 708.00 | 44 439.00 | 988 268.00 | 1 032 708.00 |
BX Customers and related accounts | 2 251 377.00 | | 2 251 377.00 | 2 251 377.00 |
BZ Other receivables | 561 732.00 | | 561 732.00 | 561 732.00 |
CJ TOTAL (II) | 3 859 652.00 | 44 439.00 | 3 815 213.00 | 3 859 652.00 |
CO Grand total (0 to V) | 3 882 752.00 | 44 439.00 | 3 838 313.00 | 3 882 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DH Retained earnings | -500.00 | | | -500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -178 281.00 | -500.00 | | -178 281.00 |
DL TOTAL (I) | 1 321 218.00 | 1 499 500.00 | | 1 321 218.00 |
DU Loans and Debts from Credit Institutions (3) | 127.00 | | | 127.00 |
DX Trade payables and related accounts | 227 967.00 | 600.00 | | 227 967.00 |
DY Tax and social security liabilities | 381 500.00 | | | 381 500.00 |
EB Prepaid income (2) | 1 907 500.00 | | | 1 907 500.00 |
EC TOTAL (IV) | 2 517 094.00 | 600.00 | | 2 517 094.00 |
EE Grand total (I to V) | 3 838 313.00 | 1 500 100.00 | | 3 838 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 4 000.00 | 4 000.00 | |
FJ Net sales | | 4 000.00 | 4 000.00 | |
FM Inventory production | | | 1 046 543.00 | |
FR Total operating income (I) | | | 1 050 543.00 | |
FS Purchases of goods (including customs duties) | | | 4 000.00 | |
FW Other purchases and external expenses | | | 1 180 174.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 44 439.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 228 821.00 | |
GG - OPERATING RESULT (I - II) | | | -178 277.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -178 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 050 543.00 | | | 1 050 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 228 824.00 | 500.00 | | 1 228 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -178 281.00 | -500.00 | | -178 281.00 |
| |
| 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 | | | 23 100.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 23 100.00 | |
I4 DECREASES Grand Total | | | 23 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 23 100.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 44 439.00 | | |
7B Total provisions for depreciation | | 44 439.00 | | |
7C Grand total | | 44 439.00 | | |
UE of which provisions and reversals: - Operating | | 44 439.00 | | |
| |
| 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 | 227 967.00 | 227 967.00 | | 227 967.00 |
8L Deferred income | 1 907 500.00 | 1 907 500.00 | | 1 907 500.00 |
UT Other financial assets | 23 100.00 | 23 100.00 | | 23 100.00 |
UX Other trade receivables | 2 251 377.00 | | | 2 251 377.00 |
VB VAT | 197 775.00 | | | 197 775.00 |
VC Group and associates | 321 533.00 | | | 321 533.00 |
VG Loans with a maturity of up to one year at origin | 127.00 | 127.00 | | 127.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42 423.00 | | | 42 423.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 836 209.00 | 2 836 209.00 | | 2 836 209.00 |
VW VAT | 381 500.00 | 381 500.00 | | 381 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 517 094.00 | 2 517 094.00 | | 2 517 094.00 |
