| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 478 437.00 | | 478 437.00 | 478 437.00 |
BZ Other receivables | 136 024.00 | | 136 024.00 | 136 024.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 614 461.00 | | 614 461.00 | 614 461.00 |
CO Grand total (0 to V) | 614 461.00 | | 614 461.00 | 614 461.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -12 170.00 | -12 170.00 | | -12 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -178 858.00 | -79 365.00 | | -178 858.00 |
DL TOTAL (I) | -181 028.00 | -81 536.00 | | -181 028.00 |
DP Provisions for Risks | 160 061.00 | 160 061.00 | | 160 061.00 |
DR TOTAL (IV) | 160 061.00 | 160 061.00 | | 160 061.00 |
DU Loans and Debts from Credit Institutions (3) | 24 468.00 | | | 24 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 342.00 | | | 230 342.00 |
DW Advances and down payments received on current orders | 17 940.00 | | | 17 940.00 |
DX Trade payables and related accounts | 295 361.00 | 320 013.00 | | 295 361.00 |
DY Tax and social security liabilities | 67 317.00 | 114 617.00 | | 67 317.00 |
EA Other liabilities | | 297 195.00 | | |
EC TOTAL (IV) | 635 428.00 | 731 826.00 | | 635 428.00 |
EE Grand total (I to V) | 614 461.00 | 810 351.00 | | 614 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 469 915.00 | | 469 915.00 | 469 915.00 |
FJ Net sales | 469 915.00 | | 469 915.00 | 469 915.00 |
FQ Other income | | | 976.00 | |
FR Total operating income (I) | | | 470 891.00 | |
FW Other purchases and external expenses | | | 617 774.00 | |
FX Taxes, duties, and similar payments | | | -1 106.00 | |
GE Other Expenses | | | 25 585.00 | |
GF Total Operating Expenses (II) | | | 642 253.00 | |
GG - OPERATING RESULT (I - II) | | | -171 363.00 | |
GR Interest and similar expenses | | | 7 225.00 | |
GU Total financial expenses (VI) | | | 7 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 225.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -178 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 200 000.00 | | |
HD Total exceptional income (VII) | | 200 000.00 | | |
HE Exceptional expenses on management operations | 270.00 | 214 348.00 | | 270.00 |
HG Exceptional depreciation and provisions | | 160 061.00 | | |
HH Total exceptional expenses (VIII) | 270.00 | 374 409.00 | | 270.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -270.00 | -174 409.00 | | -270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 470 891.00 | 1 249 693.00 | | 470 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 649 748.00 | 1 329 058.00 | | 649 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -178 858.00 | -79 365.00 | | -178 858.00 |
| |
| 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 | 160 061.00 | | | 160 061.00 |
7C Grand total | 160 061.00 | | | 160 061.00 |
| |
| 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 | 295 361.00 | 295 361.00 | | 295 361.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 940.00 | 17 940.00 | | 17 940.00 |
UX Other trade receivables | 478 437.00 | | | 478 437.00 |
VB VAT | 54 822.00 | | | 54 822.00 |
VG Loans with a maturity of up to one year at origin | 24 468.00 | 24 468.00 | | 24 468.00 |
VI Group and Associates | 230 342.00 | 230 342.00 | | 230 342.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 81 202.00 | | | 81 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 614 461.00 | 614 461.00 | | 614 461.00 |
VW VAT | 67 317.00 | 67 317.00 | | 67 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 635 428.00 | 635 428.00 | | 635 428.00 |
