| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 687.00 | 3.00 | 684.00 | 687.00 |
BJ TOTAL (I) | 687.00 | 3.00 | 684.00 | 687.00 |
BT Goods | 232 101.00 | | 232 101.00 | 232 101.00 |
BX Customers and related accounts | 10 572.00 | | 10 572.00 | 10 572.00 |
CF Cash and cash equivalents | 1 588 177.00 | | 1 588 177.00 | 1 588 177.00 |
CH Prepaid expenses | 968.00 | | 968.00 | 968.00 |
CJ TOTAL (II) | 3 135 771.00 | 3 804.00 | 3 131 967.00 | 3 135 771.00 |
CO Grand total (0 to V) | 3 136 458.00 | 3 807.00 | 3 132 651.00 | 3 136 458.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 098 357.00 | 1 098 357.00 | | 1 098 357.00 |
DB Share, merger, contribution premiums, etc. | 2 944 572.00 | 2 944 572.00 | | 2 944 572.00 |
DH Retained earnings | -2 975 832.00 | -2 986 589.00 | | -2 975 832.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 339 568.00 | 10 757.00 | | 339 568.00 |
DL TOTAL (I) | 1 406 665.00 | 1 067 096.00 | | 1 406 665.00 |
DQ Provisions for Expenses | 31 168.00 | | | 31 168.00 |
DR TOTAL (IV) | 31 168.00 | | | 31 168.00 |
DX Trade payables and related accounts | 441 660.00 | 9 716.00 | | 441 660.00 |
EA Other liabilities | 952 739.00 | 67 046.00 | | 952 739.00 |
EC TOTAL (IV) | 1 694 818.00 | 77 281.00 | | 1 694 818.00 |
EE Grand total (I to V) | 3 132 651.00 | 1 144 377.00 | | 3 132 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 573 000.00 | | 6 573 000.00 | 6 573 000.00 |
FJ Net sales | 6 573 000.00 | | 6 573 000.00 | 6 573 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 572.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 6 583 578.00 | |
FT Inventory change (goods) | | | 4 654 218.00 | |
FW Other purchases and external expenses | | | 460 774.00 | |
FX Taxes, duties, and similar payments | | | 25 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 31 168.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 171 874.00 | |
GG - OPERATING RESULT (I - II) | | | 1 411 704.00 | |
GI Supported loss or transferred profit (IV) | | | 981 710.00 | |
GL Other interest and similar income | | | 18 254.00 | |
GP Total financial income (V) | | | 18 254.00 | |
GR Interest and similar expenses | | | 80 769.00 | |
GU Total financial expenses (VI) | | | 80 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -62 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 367 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 27 911.00 | | | 27 911.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 601 832.00 | 19 376.00 | | 6 601 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 262 264.00 | 8 619.00 | | 6 262 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 339 568.00 | 10 757.00 | | 339 568.00 |
| |
| 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 | | | 687.00 | |
I4 DECREASES Grand Total | | | 687.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 687.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 687.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3.00 | | |
| |
| 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 | | 31 168.00 | | |
6X Other provisions for depreciation | 3 804.00 | | | 3 804.00 |
7B Total provisions for depreciation | 3 804.00 | | | 3 804.00 |
7C Grand total | 3 804.00 | 31 168.00 | | 3 804.00 |
UE of which provisions and reversals: - Operating | | 31 168.00 | | |
| |
| 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 | 441 660.00 | 441 660.00 | | 441 660.00 |
8E Income Taxes | 27 911.00 | 27 911.00 | | 27 911.00 |
8K Other liabilities (including liabilities related to repo transactions) | 952 739.00 | 952 739.00 | | 952 739.00 |
UX Other trade receivables | 10 572.00 | | | 10 572.00 |
VB VAT | 351 665.00 | | | 351 665.00 |
VI Group and Associates | 1 485.00 | 1 485.00 | | 1 485.00 |
VJ Loans taken out during the year | 4 430 000.00 | | | 4 430 000.00 |
VK Loans repaid during the year | 4 430 000.00 | | | 4 430 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 088.00 | 18 088.00 | | 18 088.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 952 290.00 | | | 952 290.00 |
VS Prepaid expenses | 968.00 | | | 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 315 494.00 | 1 315 494.00 | | 1 315 494.00 |
VW VAT | 252 935.00 | 252 935.00 | | 252 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 694 818.00 | 1 694 818.00 | | 1 694 818.00 |
