| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 13 000.00 | | 13 000.00 | 13 000.00 |
BJ TOTAL (I) | 738 506.00 | | 738 506.00 | 738 506.00 |
BZ Other receivables | 3 749.00 | | 3 749.00 | 3 749.00 |
CF Cash and cash equivalents | 44 781.00 | | 44 781.00 | 44 781.00 |
CJ TOTAL (II) | 48 530.00 | | 48 530.00 | 48 530.00 |
CO Grand total (0 to V) | 787 036.00 | | 787 036.00 | 787 036.00 |
CU Other investments | 725 506.00 | | 725 506.00 | 725 506.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 887.00 | | | -19 887.00 |
DK Regulated provisions | 5 101.00 | | | 5 101.00 |
DL TOTAL (I) | 65 214.00 | 80 000.00 | | 65 214.00 |
DU Loans and Debts from Credit Institutions (3) | 660 000.00 | | | 660 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 687.00 | | | 40 687.00 |
DX Trade payables and related accounts | 13 852.00 | | | 13 852.00 |
DY Tax and social security liabilities | 7 282.00 | | | 7 282.00 |
EA Other liabilities | | 700 000.00 | | |
EC TOTAL (IV) | 721 822.00 | 700 000.00 | | 721 822.00 |
EE Grand total (I to V) | 787 036.00 | 780 000.00 | | 787 036.00 |
EG Accrued income and payables due within one year | 77 023.00 | 700 000.00 | | 77 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 156 000.00 | |
FJ Net sales | | | 156 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 156 001.00 | |
FW Other purchases and external expenses | | | 12 250.00 | |
FX Taxes, duties, and similar payments | | | 3 097.00 | |
FY Salaries and Wages | | | 145 417.00 | |
GF Total Operating Expenses (II) | | | 160 764.00 | |
GG - OPERATING RESULT (I - II) | | | -4 764.00 | |
GR Interest and similar expenses | | | 8 094.00 | |
GU Total financial expenses (VI) | | | 8 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 094.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 858.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 101.00 | | | 5 101.00 |
HH Total exceptional expenses (VIII) | 5 101.00 | | | 5 101.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 101.00 | | | -5 101.00 |
HK Income tax | 1 928.00 | | | 1 928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 001.00 | | | 156 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 887.00 | | | 175 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 887.00 | | | -19 887.00 |
| |
| 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 | 700 000.00 | | | 700 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 738 506.00 | |
I4 DECREASES Grand Total | | | 738 506.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 700 000.00 | | | 700 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 5 101.00 | | |
7C Grand total | | 5 101.00 | | |
UJ - Exceptional | | 5 101.00 | | |
| |
| 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 | 40 687.00 | 687.00 | | 40 687.00 |
8B Suppliers and Related Accounts | 13 852.00 | 13 852.00 | | 13 852.00 |
UT Other financial assets | 13 000.00 | | 13 000.00 | 13 000.00 |
VH Loans with a maturity of more than one year at origin | 660 000.00 | 55 201.00 | 422 228.00 | 660 000.00 |
VJ Loans taken out during the year | 700 000.00 | | | 700 000.00 |
VP Miscellaneous | 3 749.00 | 3 749.00 | | 3 749.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 282.00 | 7 282.00 | | 7 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 749.00 | 3 749.00 | 13 000.00 | 16 749.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 721 822.00 | 77 023.00 | 422 228.00 | 721 822.00 |
