| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 3 297.00 | | 3 297.00 | 3 297.00 |
BV Advances and down payments on orders | 7 170.00 | | 7 170.00 | 7 170.00 |
BX Customers and related accounts | 244 152.00 | | 244 152.00 | 244 152.00 |
BZ Other receivables | 60 129.00 | 5 489.00 | 54 640.00 | 60 129.00 |
CF Cash and cash equivalents | 2 838.00 | | 2 838.00 | 2 838.00 |
CJ TOTAL (II) | 314 289.00 | 5 489.00 | 308 800.00 | 314 289.00 |
CO Grand total (0 to V) | 317 586.00 | 5 489.00 | 312 097.00 | 317 586.00 |
CU Other investments | 297.00 | | 297.00 | 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -8 676.00 | | | -8 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 077.00 | -8 676.00 | | -16 077.00 |
DL TOTAL (I) | -15 753.00 | 324.00 | | -15 753.00 |
DP Provisions for Risks | 170 000.00 | 170 000.00 | | 170 000.00 |
DR TOTAL (IV) | 170 000.00 | 170 000.00 | | 170 000.00 |
DX Trade payables and related accounts | 12 030.00 | 3 000.00 | | 12 030.00 |
DY Tax and social security liabilities | 37 576.00 | 35 736.00 | | 37 576.00 |
EA Other liabilities | 108 244.00 | 109 075.00 | | 108 244.00 |
EC TOTAL (IV) | 157 850.00 | 147 810.00 | | 157 850.00 |
EE Grand total (I to V) | 312 097.00 | 318 134.00 | | 312 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 603.00 | |
FX Taxes, duties, and similar payments | | | 4 725.00 | |
GF Total Operating Expenses (II) | | | 14 328.00 | |
GG - OPERATING RESULT (I - II) | | | -14 328.00 | |
GL Other interest and similar income | | | 825.00 | |
GP Total financial income (V) | | | 825.00 | |
GR Interest and similar expenses | | | 2 574.00 | |
GU Total financial expenses (VI) | | | 2 574.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 749.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 825.00 | 9 031.00 | | 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 902.00 | 17 708.00 | | 16 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 077.00 | -8 676.00 | | -16 077.00 |
| |
| 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 | 297.00 | | 3 000.00 | 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 297.00 | |
I4 DECREASES Grand Total | | | 3 297.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 297.00 | | 3 000.00 | 297.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 170 000.00 | | | 170 000.00 |
6X Other provisions for depreciation | 5 489.00 | | | 5 489.00 |
7B Total provisions for depreciation | 5 489.00 | | | 5 489.00 |
7C Grand total | 175 489.00 | | | 175 489.00 |
| |
| 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 | 12 030.00 | 12 030.00 | | 12 030.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 244 152.00 | 244 152.00 | | 244 152.00 |
VB VAT | 13 377.00 | 13 377.00 | | 13 377.00 |
VC Group and associates | 46 752.00 | 46 752.00 | | 46 752.00 |
VI Group and Associates | 108 244.00 | 108 244.00 | | 108 244.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 840.00 | 1 840.00 | | 1 840.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 307 281.00 | 307 281.00 | | 307 281.00 |
VW VAT | 35 736.00 | 35 736.00 | | 35 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 850.00 | 157 850.00 | | 157 850.00 |
