| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 546 503.00 | | 546 503.00 | 546 503.00 |
BH Other financial assets | 99.00 | | 99.00 | 99.00 |
BJ TOTAL (I) | 689 414.00 | | 689 414.00 | 689 414.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 2 047.00 | | 2 047.00 | 2 047.00 |
CF Cash and cash equivalents | 126 280.00 | | 126 280.00 | 126 280.00 |
CJ TOTAL (II) | 200 327.00 | | 200 327.00 | 200 327.00 |
CO Grand total (0 to V) | 889 741.00 | | 889 741.00 | 889 741.00 |
CS Evaluated investments - equity method | | | | |
CU Other investments | 142 811.00 | | 142 811.00 | 142 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 880 000.00 | 880 000.00 | | 880 000.00 |
DH Retained earnings | -150 596.00 | -2 288.00 | | -150 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 101.00 | -148 308.00 | | -12 101.00 |
DL TOTAL (I) | 717 302.00 | 729 403.00 | | 717 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 750.00 | 152 440.00 | | 156 750.00 |
DY Tax and social security liabilities | 15 689.00 | 6 000.00 | | 15 689.00 |
EC TOTAL (IV) | 172 439.00 | 158 440.00 | | 172 439.00 |
EE Grand total (I to V) | 889 741.00 | 887 843.00 | | 889 741.00 |
EG Accrued income and payables due within one year | 172 439.00 | 158 440.00 | | 172 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 30 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 940.00 | |
FX Taxes, duties, and similar payments | | | 1 430.00 | |
FY Salaries and Wages | | | 29 000.00 | |
FZ Social Security Contributions | | | 8 883.00 | |
GF Total Operating Expenses (II) | | | 42 254.00 | |
GG - OPERATING RESULT (I - II) | | | -12 253.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 3 529.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 151.00 | 950.00 | | 151.00 |
HD Total exceptional income (VII) | 151.00 | 950.00 | | 151.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 151.00 | 950.00 | | 151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 153.00 | 34 482.00 | | 30 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 254.00 | 182 791.00 | | 42 254.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 101.00 | -148 308.00 | | -12 101.00 |
| |
| 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 | 689 132.00 | | 281.00 | 689 132.00 |
I3 DECREASES Total Financial Fixed Assets | | | 689 414.00 | |
I4 DECREASES Grand Total | | | 689 414.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 689 132.00 | | 281.00 | 689 132.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 3 689.00 | 3 689.00 | | 3 689.00 |
UL Receivables related to investments | 546 503.00 | | 546 503.00 | 546 503.00 |
UT Other financial assets | 99.00 | | 99.00 | 99.00 |
UX Other trade receivables | 72 000.00 | 72 000.00 | | 72 000.00 |
VB VAT | 2 047.00 | 2 047.00 | | 2 047.00 |
VI Group and Associates | 156 750.00 | 156 750.00 | | 156 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 620 650.00 | 74 047.00 | 546 603.00 | 620 650.00 |
VW VAT | 12 000.00 | 12 000.00 | | 12 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 439.00 | 172 439.00 | | 172 439.00 |
