| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 582 324.00 | 288 807.00 | 293 517.00 | 582 324.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 910.00 | | 910.00 | 910.00 |
CF Cash and cash equivalents | 7 625.00 | | 7 625.00 | 7 625.00 |
CJ TOTAL (II) | 8 535.00 | | 8 535.00 | 8 535.00 |
CO Grand total (0 to V) | 590 859.00 | 288 807.00 | 302 052.00 | 590 859.00 |
CU Other investments | 582 324.00 | 288 807.00 | 293 517.00 | 582 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DH Retained earnings | -27 559.00 | -15 524.00 | | -27 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -303 362.00 | -12 035.00 | | -303 362.00 |
DL TOTAL (I) | -210 921.00 | 92 441.00 | | -210 921.00 |
DU Loans and Debts from Credit Institutions (3) | 404 644.00 | 366 158.00 | | 404 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 946.00 | 95 946.00 | | 67 946.00 |
DX Trade payables and related accounts | 2 448.00 | 1 800.00 | | 2 448.00 |
DY Tax and social security liabilities | 37 935.00 | 25 520.00 | | 37 935.00 |
EA Other liabilities | | 38 200.00 | | |
EC TOTAL (IV) | 512 973.00 | 527 624.00 | | 512 973.00 |
EE Grand total (I to V) | 302 052.00 | 620 065.00 | | 302 052.00 |
EG Accrued income and payables due within one year | 178 033.00 | 230 209.00 | | 178 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 000.00 | | 65 000.00 | 65 000.00 |
FJ Net sales | 65 000.00 | | 65 000.00 | 65 000.00 |
FR Total operating income (I) | | | 65 000.00 | |
FW Other purchases and external expenses | | | 1 872.00 | |
FX Taxes, duties, and similar payments | | | 3 503.00 | |
FY Salaries and Wages | | | 43 000.00 | |
FZ Social Security Contributions | | | 18 214.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 66 592.00 | |
GG - OPERATING RESULT (I - II) | | | -1 592.00 | |
GL Other interest and similar income | | | 14.00 | |
GP Total financial income (V) | | | 14.00 | |
GQ Financial allocations to depreciation and provisions | | | 288 807.00 | |
GR Interest and similar expenses | | | 12 977.00 | |
GU Total financial expenses (VI) | | | 301 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -301 770.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -303 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 18 214.00 | 15 269.00 | | 18 214.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 014.00 | 65 014.00 | | 65 014.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 368 376.00 | 77 049.00 | | 368 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -303 362.00 | -12 035.00 | | -303 362.00 |
| |
| 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 | 582 311.00 | | 14.00 | 582 311.00 |
I3 DECREASES Total Financial Fixed Assets | | | 582 324.00 | |
I4 DECREASES Grand Total | | | 582 324.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 582 311.00 | | 14.00 | 582 311.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 532.00 | 3 532.00 | | 3 532.00 |
8B Suppliers and Related Accounts | 2 448.00 | 2 448.00 | | 2 448.00 |
8D Social Security and Other Social Organizations | 29 238.00 | 29 238.00 | | 29 238.00 |
VB VAT | 910.00 | | | 910.00 |
VG Loans with a maturity of up to one year at origin | 183 009.00 | 28 614.00 | 121 942.00 | 183 009.00 |
VH Loans with a maturity of more than one year at origin | 221 635.00 | 41 090.00 | 148 038.00 | 221 635.00 |
VI Group and Associates | 64 414.00 | 64 414.00 | | 64 414.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 11 458.00 | | | 11 458.00 |
VQ Other Taxes, Duties, and Similar Debts | 231.00 | 231.00 | | 231.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 910.00 | 910.00 | | 910.00 |
VW VAT | 8 466.00 | 8 466.00 | | 8 466.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 512 973.00 | 178 033.00 | 269 980.00 | 512 973.00 |
