| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 256 900.00 | | 256 900.00 | 256 900.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 256 900.00 | | 256 900.00 | 256 900.00 |
BX Customers and related accounts | 10 200.00 | | 10 200.00 | 10 200.00 |
BZ Other receivables | 10 437.00 | | 10 437.00 | 10 437.00 |
CF Cash and cash equivalents | 338.00 | | 338.00 | 338.00 |
CJ TOTAL (II) | 20 975.00 | | 20 975.00 | 20 975.00 |
CO Grand total (0 to V) | 277 875.00 | | 277 875.00 | 277 875.00 |
| |
| 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 | -85.00 | -7 902.00 | | -85.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39.00 | 7 818.00 | | 39.00 |
DL TOTAL (I) | 1 954.00 | 1 915.00 | | 1 954.00 |
DV Miscellaneous Loans and Financial Debts (4) | 223 481.00 | 148 620.00 | | 223 481.00 |
DX Trade payables and related accounts | 50 739.00 | 21 288.00 | | 50 739.00 |
DY Tax and social security liabilities | 1 700.00 | 3 100.00 | | 1 700.00 |
EC TOTAL (IV) | 275 920.00 | 173 008.00 | | 275 920.00 |
EE Grand total (I to V) | 277 875.00 | 174 923.00 | | 277 875.00 |
EG Accrued income and payables due within one year | 275 920.00 | 173 008.00 | | 275 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 500.00 | | 8 500.00 | 8 500.00 |
FJ Net sales | 8 500.00 | | 8 500.00 | 8 500.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 8 501.00 | |
FW Other purchases and external expenses | | | 5 856.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 5 858.00 | |
GG - OPERATING RESULT (I - II) | | | 2 643.00 | |
GR Interest and similar expenses | | | 2 394.00 | |
GU Total financial expenses (VI) | | | 2 394.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 195.00 | | | 195.00 |
HH Total exceptional expenses (VIII) | 195.00 | | | 195.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -195.00 | | | -195.00 |
HK Income tax | 15.00 | 3 041.00 | | 15.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 501.00 | 15 501.00 | | 8 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 462.00 | 7 683.00 | | 8 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39.00 | 7 818.00 | | 39.00 |
| |
| 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 | 195.00 | | | 195.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | 3.00 | 4.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 195.00 | |
I4 DECREASES Grand Total | | | 195.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 195.00 | | | 195.00 |
| |
| 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 | 50 739.00 | 50 739.00 | | 50 739.00 |
UX Other trade receivables | 10 200.00 | 10 200.00 | | 10 200.00 |
VB VAT | 10 095.00 | 10 095.00 | | 10 095.00 |
VI Group and Associates | 223 481.00 | 223 481.00 | | 223 481.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 342.00 | 342.00 | | 342.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 637.00 | 20 637.00 | | 20 637.00 |
VW VAT | 1 700.00 | 1 700.00 | | 1 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 275 920.00 | 275 920.00 | | 275 920.00 |
