| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | | |
AV Fixed assets in progress | 148 238.00 | | 148 238.00 | 148 238.00 |
BH Other financial assets | 195.00 | | 195.00 | 195.00 |
BJ TOTAL (I) | 148 433.00 | | 148 433.00 | 148 433.00 |
BX Customers and related accounts | 17 400.00 | | 17 400.00 | 17 400.00 |
BZ Other receivables | 25 463.00 | | 25 463.00 | 25 463.00 |
CF Cash and cash equivalents | 2 087.00 | | 2 087.00 | 2 087.00 |
CJ TOTAL (II) | 44 951.00 | | 44 951.00 | 44 951.00 |
CO Grand total (0 to V) | 193 383.00 | | 193 383.00 | 193 383.00 |
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 | -7 772.00 | -3 969.00 | | -7 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 272.00 | -3 803.00 | | 7 272.00 |
DL TOTAL (I) | 1 499.00 | -5 772.00 | | 1 499.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 870.00 | 11 811.00 | | 39 870.00 |
DX Trade payables and related accounts | 149 113.00 | 10 436.00 | | 149 113.00 |
DY Tax and social security liabilities | 2 900.00 | | | 2 900.00 |
EC TOTAL (IV) | 191 884.00 | 22 247.00 | | 191 884.00 |
EE Grand total (I to V) | 193 383.00 | 16 474.00 | | 193 383.00 |
EG Accrued income and payables due within one year | 191 884.00 | 22 247.00 | | 191 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 500.00 | | 14 500.00 | 14 500.00 |
FJ Net sales | 14 500.00 | | 14 500.00 | 14 500.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 14 501.00 | |
FW Other purchases and external expenses | | | 3 955.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26.00 | |
GF Total Operating Expenses (II) | | | 4 057.00 | |
GG - OPERATING RESULT (I - II) | | | 10 444.00 | |
GR Interest and similar expenses | | | 344.00 | |
GU Total financial expenses (VI) | | | 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 100.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 828.00 | | | 2 828.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 501.00 | | | 14 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 229.00 | 3 804.00 | | 7 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 272.00 | -3 803.00 | | 7 272.00 |
| |
| 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 | 879.00 | | | 879.00 |
I3 DECREASES Total Financial Fixed Assets | | | 195.00 | |
I4 DECREASES Grand Total | | 684.00 | 195.00 | |
IO DECREASES Total including other intangible assets | | 684.00 | | |
KD ACQUISITIONS Total including other intangible assets | 684.00 | | | 684.00 |
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 | 658.00 | 26.00 | 684.00 | 658.00 |
PE DEPRECIATION Total including other intangible assets | 658.00 | 26.00 | 684.00 | 658.00 |
| |
| 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 | 149 113.00 | 149 113.00 | | 149 113.00 |
UT Other financial assets | 195.00 | 195.00 | | 195.00 |
UX Other trade receivables | 17 400.00 | 17 400.00 | | 17 400.00 |
VB VAT | 25 463.00 | 25 463.00 | | 25 463.00 |
VI Group and Associates | 39 870.00 | 39 870.00 | | 39 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 058.00 | 43 058.00 | | 43 058.00 |
VW VAT | 2 900.00 | 2 900.00 | | 2 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 884.00 | 191 884.00 | | 191 884.00 |
