| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 182.00 | | 5 182.00 | 5 182.00 |
BX Customers and related accounts | 425 739.00 | 355 957.00 | 69 782.00 | 425 739.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 528 921.00 | | 528 921.00 | 528 921.00 |
CJ TOTAL (II) | 954 660.00 | 355 957.00 | 598 703.00 | 954 660.00 |
CO Grand total (0 to V) | 959 842.00 | 355 957.00 | 603 885.00 | 959 842.00 |
CU Other investments | 5 182.00 | | 5 182.00 | 5 182.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 505.00 | 4 505.00 | | 4 505.00 |
DB Share, merger, contribution premiums, etc. | 16 881.00 | 16 881.00 | | 16 881.00 |
DD Legal reserve (1) | 451.00 | 451.00 | | 451.00 |
DF Regulated reserves (1) | 17 238.00 | 17 238.00 | | 17 238.00 |
DH Retained earnings | 490 814.00 | 722 755.00 | | 490 814.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -191 894.00 | -231 941.00 | | -191 894.00 |
DL TOTAL (I) | 337 995.00 | 529 889.00 | | 337 995.00 |
DP Provisions for Risks | 170 423.00 | | | 170 423.00 |
DR TOTAL (IV) | 170 423.00 | | | 170 423.00 |
DU Loans and Debts from Credit Institutions (3) | 157.00 | | | 157.00 |
DW Advances and down payments received on current orders | 18 814.00 | 18 814.00 | | 18 814.00 |
DX Trade payables and related accounts | 9 448.00 | 9 600.00 | | 9 448.00 |
DY Tax and social security liabilities | 67 049.00 | 70 297.00 | | 67 049.00 |
EC TOTAL (IV) | 95 467.00 | 98 711.00 | | 95 467.00 |
EE Grand total (I to V) | 603 885.00 | 628 600.00 | | 603 885.00 |
| |
| 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 | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 646.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 15 646.00 | |
FW Other purchases and external expenses | | | 18 550.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 170 423.00 | |
GE Other Expenses | | | 16 572.00 | |
GF Total Operating Expenses (II) | | | 205 669.00 | |
GG - OPERATING RESULT (I - II) | | | -190 023.00 | |
GH Attributed profit or transferred loss (III) | | | 230.00 | |
GR Interest and similar expenses | | | 2 102.00 | |
GU Total financial expenses (VI) | | | 2 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -191 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 877.00 | -63 275.00 | | 15 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 771.00 | 168 665.00 | | 207 771.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -191 894.00 | -231 941.00 | | -191 894.00 |
| |
| 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 | 5 182.00 | | | 5 182.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 182.00 | |
I4 DECREASES Grand Total | | | 5 182.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 182.00 | | | 5 182.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 170 423.00 | | |
6T Receivables | 371 604.00 | | 15 646.00 | 371 604.00 |
7B Total provisions for depreciation | 371 604.00 | | 15 646.00 | 371 604.00 |
7C Grand total | 371 604.00 | 170 423.00 | 15 646.00 | 371 604.00 |
UE of which provisions and reversals: - Operating | | 170 423.00 | 15 646.00 | |
| |
| 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 | 9 448.00 | 9 448.00 | | 9 448.00 |
VA Doubtful or disputed receivables | 425 739.00 | | | 425 739.00 |
VH Loans with a maturity of more than one year at origin | 157.00 | 157.00 | | 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 425 739.00 | 425 739.00 | | 425 739.00 |
VW VAT | 67 049.00 | 67 049.00 | | 67 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 653.00 | 76 653.00 | | 76 653.00 |
