| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 440.00 | 13 160.00 | 18 280.00 | 31 440.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 31 440.00 | 13 160.00 | 18 280.00 | 31 440.00 |
BT Goods | 2 402 582.00 | | 2 402 582.00 | 2 402 582.00 |
BZ Other receivables | 1 605.00 | | 1 605.00 | 1 605.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 1 208.00 | | 1 208.00 | 1 208.00 |
CJ TOTAL (II) | 2 405 395.00 | | 2 405 395.00 | 2 405 395.00 |
CO Grand total (0 to V) | 2 436 835.00 | 13 160.00 | 2 423 675.00 | 2 436 835.00 |
CU Other investments | | | | |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 573 969.00 | 535 967.00 | | 573 969.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 264 460.00 | 38 002.00 | | 264 460.00 |
DL TOTAL (I) | 839 529.00 | 575 069.00 | | 839 529.00 |
DU Loans and Debts from Credit Institutions (3) | 1 030 922.00 | 1 017 074.00 | | 1 030 922.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 888.00 | 43 625.00 | | 15 888.00 |
DX Trade payables and related accounts | 58 982.00 | 58 982.00 | | 58 982.00 |
DY Tax and social security liabilities | 117 923.00 | | | 117 923.00 |
EA Other liabilities | 360 430.00 | 342 325.00 | | 360 430.00 |
EC TOTAL (IV) | 1 584 146.00 | 1 462 006.00 | | 1 584 146.00 |
EE Grand total (I to V) | 2 423 675.00 | 2 037 074.00 | | 2 423 675.00 |
EG Accrued income and payables due within one year | 1 584 146.00 | 1 462 006.00 | | 1 584 146.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 932.00 | | | 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 145 280.00 | 145 280.00 | |
FG Production sold - services | | | | |
FJ Net sales | | 145 280.00 | 145 280.00 | |
FQ Other income | | | 109.00 | |
FR Total operating income (I) | | | 145 389.00 | |
FS Purchases of goods (including customs duties) | | | 1 005 223.00 | |
FT Inventory change (goods) | | | -875 723.00 | |
FW Other purchases and external expenses | | | 45 874.00 | |
FX Taxes, duties, and similar payments | | | 584.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 817.00 | |
GF Total Operating Expenses (II) | | | 182 774.00 | |
GG - OPERATING RESULT (I - II) | | | -37 386.00 | |
GR Interest and similar expenses | | | 102.00 | |
GU Total financial expenses (VI) | | | 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 227 738.00 | | | 1 227 738.00 |
HD Total exceptional income (VII) | 1 227 738.00 | | | 1 227 738.00 |
HE Exceptional expenses on management operations | 488.00 | 628.00 | | 488.00 |
HF Exceptional expenses on capital transactions | 797 187.00 | | | 797 187.00 |
HH Total exceptional expenses (VIII) | 797 675.00 | 628.00 | | 797 675.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 430 063.00 | -628.00 | | 430 063.00 |
HK Income tax | 128 115.00 | 8 881.00 | | 128 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 373 127.00 | 1 729 122.00 | | 1 373 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 108 666.00 | 1 691 120.00 | | 1 108 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 264 460.00 | 38 002.00 | | 264 460.00 |
