| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BH Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
BJ TOTAL (I) | 4 500.00 | | 4 500.00 | 4 500.00 |
BR Intermediate and finished products | 38 106.00 | | 38 106.00 | 38 106.00 |
BZ Other receivables | 34 634.00 | | 34 634.00 | 34 634.00 |
CJ TOTAL (II) | 72 740.00 | | 72 740.00 | 72 740.00 |
CO Grand total (0 to V) | 77 240.00 | | 77 240.00 | 77 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DC Revaluation differences | | 8.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 403.00 | 254 420.00 | | 22 403.00 |
DL TOTAL (I) | 23 403.00 | 255 420.00 | | 23 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8.00 | 162.00 | | 8.00 |
DX Trade payables and related accounts | 5 875.00 | 6 791.00 | | 5 875.00 |
DY Tax and social security liabilities | | 4 040.00 | | |
EA Other liabilities | 47 962.00 | 73 253.00 | | 47 962.00 |
EC TOTAL (IV) | 53 837.00 | 84 247.00 | | 53 837.00 |
EE Grand total (I to V) | 77 240.00 | 339 667.00 | | 77 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | -21 209.00 | |
FX Taxes, duties, and similar payments | | | -1 028.00 | |
GF Total Operating Expenses (II) | | | -22 237.00 | |
GG - OPERATING RESULT (I - II) | | | 22 240.00 | |
GR Interest and similar expenses | | | -162.00 | |
GU Total financial expenses (VI) | | | -162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | 264 694.00 | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -22 399.00 | 10 274.00 | | -22 399.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 403.00 | 254 420.00 | | 22 403.00 |
| |
| 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 | 4 500.00 | | | 4 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 500.00 | |
I4 DECREASES Grand Total | | | 4 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 500.00 | | | 4 500.00 |
| |
| 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 | 5 875.00 | 5 875.00 | | 5 875.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 962.00 | 47 962.00 | | 47 962.00 |
UT Other financial assets | 4 500.00 | 4 500.00 | | 4 500.00 |
VB VAT | 900.00 | 900.00 | | 900.00 |
VC Group and associates | 33 733.00 | 33 733.00 | | 33 733.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 134.00 | 39 134.00 | | 39 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 837.00 | 53 837.00 | | 53 837.00 |
