| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 137 245.00 | | 137 245.00 | 137 245.00 |
BH Other financial assets | 195.00 | | 195.00 | 195.00 |
BJ TOTAL (I) | 137 440.00 | | 137 440.00 | 137 440.00 |
BX Customers and related accounts | 18 600.00 | | 18 600.00 | 18 600.00 |
BZ Other receivables | 15 147.00 | | 15 147.00 | 15 147.00 |
CF Cash and cash equivalents | 3 736.00 | | 3 736.00 | 3 736.00 |
CJ TOTAL (II) | 37 483.00 | | 37 483.00 | 37 483.00 |
CO Grand total (0 to V) | 174 923.00 | | 174 923.00 | 174 923.00 |
CP Shares due in less than one year | 195.00 | | | 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -7 902.00 | -4 006.00 | | -7 902.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 818.00 | -3 896.00 | | 7 818.00 |
DL TOTAL (I) | 1 915.00 | -5 902.00 | | 1 915.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148 620.00 | 24 155.00 | | 148 620.00 |
DX Trade payables and related accounts | 21 288.00 | 4 972.00 | | 21 288.00 |
DY Tax and social security liabilities | 3 100.00 | | | 3 100.00 |
EC TOTAL (IV) | 173 008.00 | 29 127.00 | | 173 008.00 |
EE Grand total (I to V) | 174 923.00 | 23 225.00 | | 174 923.00 |
EG Accrued income and payables due within one year | 173 008.00 | 29 127.00 | | 173 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 500.00 | | 15 500.00 | 15 500.00 |
FJ Net sales | 15 500.00 | | 15 500.00 | 15 500.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 15 501.00 | |
FW Other purchases and external expenses | | | 3 987.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 4 063.00 | |
GG - OPERATING RESULT (I - II) | | | 11 438.00 | |
GR Interest and similar expenses | | | 579.00 | |
GU Total financial expenses (VI) | | | 579.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 859.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 041.00 | | | 3 041.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 501.00 | 1.00 | | 15 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 683.00 | 3 898.00 | | 7 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 818.00 | -3 896.00 | | 7 818.00 |
| |
| 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 | 744.00 | | | 744.00 |
I3 DECREASES Total Financial Fixed Assets | | | 195.00 | |
I4 DECREASES Grand Total | | 549.00 | 195.00 | |
IO DECREASES Total including other intangible assets | | 549.00 | | |
KD ACQUISITIONS Total including other intangible assets | 549.00 | | | 549.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 195.00 | | | 195.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 549.00 | | 549.00 | 549.00 |
PE DEPRECIATION Total including other intangible assets | 549.00 | | 549.00 | 549.00 |
| |
| 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 | 21 288.00 | 21 288.00 | | 21 288.00 |
UT Other financial assets | 195.00 | 195.00 | | 195.00 |
UX Other trade receivables | 18 600.00 | 18 600.00 | | 18 600.00 |
VB VAT | 15 147.00 | 15 147.00 | | 15 147.00 |
VI Group and Associates | 148 620.00 | 148 620.00 | | 148 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 942.00 | 33 942.00 | | 33 942.00 |
VW VAT | 3 100.00 | 3 100.00 | | 3 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 008.00 | 173 008.00 | | 173 008.00 |
