| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 076.00 | 1 076.00 | | 1 076.00 |
BJ TOTAL (I) | 1 076.00 | 1 076.00 | | 1 076.00 |
BT Goods | 8 990.00 | | 8 990.00 | 8 990.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 224.00 | | 2 224.00 | 2 224.00 |
CF Cash and cash equivalents | 23 485.00 | | 23 485.00 | 23 485.00 |
CJ TOTAL (II) | 34 698.00 | | 34 698.00 | 34 698.00 |
CO Grand total (0 to V) | 35 774.00 | 1 076.00 | 34 698.00 | 35 774.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -35 891.00 | | | -35 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 253.00 | -35 891.00 | | -5 253.00 |
DL TOTAL (I) | -40 645.00 | -35 391.00 | | -40 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 974.00 | 80 974.00 | | 66 974.00 |
DX Trade payables and related accounts | 8 369.00 | 8 614.00 | | 8 369.00 |
DY Tax and social security liabilities | | 2 819.00 | | |
EC TOTAL (IV) | 75 343.00 | 92 407.00 | | 75 343.00 |
EE Grand total (I to V) | 34 698.00 | 57 015.00 | | 34 698.00 |
EG Accrued income and payables due within one year | 75 343.00 | 92 407.00 | | 75 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 983.00 | | 983.00 | 983.00 |
FG Production sold - services | | | | |
FJ Net sales | 983.00 | | 983.00 | 983.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 984.00 | |
FS Purchases of goods (including customs duties) | | | 1 414.00 | |
FT Inventory change (goods) | | | -430.00 | |
FW Other purchases and external expenses | | | 4 356.00 | |
FX Taxes, duties, and similar payments | | | 573.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 317.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 6 237.00 | |
GG - OPERATING RESULT (I - II) | | | -5 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 984.00 | 125 761.00 | | 984.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 237.00 | 161 652.00 | | 6 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 253.00 | -35 891.00 | | -5 253.00 |
| |
| 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 | 1 076.00 | | | 1 076.00 |
I4 DECREASES Grand Total | | | 1 076.00 | |
IO DECREASES Total including other intangible assets | | | 1 076.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 076.00 | | | 1 076.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 759.00 | 317.00 | | 759.00 |
PE DEPRECIATION Total including other intangible assets | 759.00 | 317.00 | | 759.00 |
| |
| 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 | 8 369.00 | 8 369.00 | | 8 369.00 |
VB VAT | 399.00 | | | 399.00 |
VI Group and Associates | 66 974.00 | 66 974.00 | | 66 974.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 824.00 | | | 1 824.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 224.00 | 2 224.00 | | 2 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 343.00 | 75 343.00 | | 75 343.00 |
