| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 902.00 | 9 500.00 | 4 401.00 | 13 902.00 |
BH Other financial assets | 126.00 | | 126.00 | 126.00 |
BJ TOTAL (I) | 16 027.00 | 9 500.00 | 6 527.00 | 16 027.00 |
BX Customers and related accounts | 52 391.00 | 4 391.00 | 48 000.00 | 52 391.00 |
BZ Other receivables | 1 588 143.00 | | 1 588 143.00 | 1 588 143.00 |
CF Cash and cash equivalents | 1 684.00 | | 1 684.00 | 1 684.00 |
CH Prepaid expenses | 131.00 | | 131.00 | 131.00 |
CJ TOTAL (II) | 1 642 349.00 | 4 391.00 | 1 637 958.00 | 1 642 349.00 |
CO Grand total (0 to V) | 1 658 376.00 | 13 892.00 | 1 644 484.00 | 1 658 376.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 21 901.00 | 21 901.00 | | 21 901.00 |
DH Retained earnings | -9 142.00 | -11 906.00 | | -9 142.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 446.00 | 2 764.00 | | 446.00 |
DL TOTAL (I) | 24 205.00 | 23 759.00 | | 24 205.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 609 384.00 | 1 579 600.00 | | 1 609 384.00 |
DX Trade payables and related accounts | 2 837.00 | 2 837.00 | | 2 837.00 |
DY Tax and social security liabilities | 8 059.00 | 58.00 | | 8 059.00 |
EC TOTAL (IV) | 1 620 279.00 | 1 582 494.00 | | 1 620 279.00 |
EE Grand total (I to V) | 1 644 484.00 | 1 606 253.00 | | 1 644 484.00 |
EG Accrued income and payables due within one year | 11 496.00 | 2 912.00 | | 11 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 40 002.00 | |
FW Other purchases and external expenses | | | 9 569.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 651.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 10 298.00 | |
GG - OPERATING RESULT (I - II) | | | 29 704.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 29 258.00 | |
GU Total financial expenses (VI) | | | 29 258.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 002.00 | 44 997.00 | | 40 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 556.00 | 42 233.00 | | 39 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 446.00 | 2 764.00 | | 446.00 |
| |
| 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 | 16 562.00 | | 4 865.00 | 16 562.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 125.00 | |
I4 DECREASES Grand Total | | 5 400.00 | 16 027.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 400.00 | 13 902.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 437.00 | | 4 865.00 | 14 437.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 125.00 | | | 2 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 249.00 | 651.00 | 5 400.00 | 14 249.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 249.00 | 651.00 | 5 400.00 | 14 249.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 391.00 | | | 4 391.00 |
7B Total provisions for depreciation | 4 391.00 | | | 4 391.00 |
7C Grand total | 4 391.00 | | | 4 391.00 |
| |
| 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 | 1 608 783.00 | | 1 608 783.00 | 1 608 783.00 |
8B Suppliers and Related Accounts | 2 837.00 | 2 837.00 | | 2 837.00 |
UT Other financial assets | 126.00 | 126.00 | | 126.00 |
UX Other trade receivables | 52 391.00 | | | 52 391.00 |
VB VAT | 3 784.00 | | | 3 784.00 |
VI Group and Associates | 601.00 | 601.00 | | 601.00 |
VQ Other Taxes, Duties, and Similar Debts | 59.00 | 59.00 | | 59.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 584 359.00 | | | 1 584 359.00 |
VS Prepaid expenses | 131.00 | | | 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 640 790.00 | 1 640 790.00 | | 1 640 790.00 |
VW VAT | 8 000.00 | 8 000.00 | | 8 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 620 279.00 | 11 496.00 | 1 608 783.00 | 1 620 279.00 |
