| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 15 516.00 | 15 516.00 | | 15 516.00 |
AT Other tangible assets | 3 685.00 | 3 300.00 | 385.00 | 3 685.00 |
BH Other financial assets | 610.00 | | 610.00 | 610.00 |
BJ TOTAL (I) | 19 811.00 | 18 816.00 | 995.00 | 19 811.00 |
BX Customers and related accounts | 3 024 605.00 | | 3 024 605.00 | 3 024 605.00 |
BZ Other receivables | 926 849.00 | | 926 849.00 | 926 849.00 |
CF Cash and cash equivalents | 94 229.00 | | 94 229.00 | 94 229.00 |
CJ TOTAL (II) | 4 045 683.00 | | 4 045 683.00 | 4 045 683.00 |
CO Grand total (0 to V) | 4 065 493.00 | 18 816.00 | 4 046 678.00 | 4 065 493.00 |
CP Shares due in less than one year | 610.00 | | | 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | -175 920.00 | 344 812.00 | | -175 920.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -203 993.00 | -520 732.00 | | -203 993.00 |
DL TOTAL (I) | -339 214.00 | -135 220.00 | | -339 214.00 |
DP Provisions for Risks | 14 287.00 | 386 143.00 | | 14 287.00 |
DQ Provisions for Expenses | 462 598.00 | | | 462 598.00 |
DR TOTAL (IV) | 476 885.00 | 386 143.00 | | 476 885.00 |
DX Trade payables and related accounts | 3 451 471.00 | 3 466 153.00 | | 3 451 471.00 |
DY Tax and social security liabilities | 455 133.00 | 473 315.00 | | 455 133.00 |
EA Other liabilities | 2 402.00 | | | 2 402.00 |
EC TOTAL (IV) | 3 909 007.00 | 3 939 468.00 | | 3 909 007.00 |
EE Grand total (I to V) | 4 046 678.00 | 4 190 391.00 | | 4 046 678.00 |
EG Accrued income and payables due within one year | 3 909 007.00 | 3 939 468.00 | | 3 909 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 680.00 | -86 270.00 | -82 590.00 | 3 680.00 |
FJ Net sales | 3 680.00 | -86 270.00 | -82 590.00 | 3 680.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | -82 590.00 | |
FW Other purchases and external expenses | | | 28 345.00 | |
FX Taxes, duties, and similar payments | | | -353.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 190.00 | |
GE Other Expenses | | | 1 480.00 | |
GF Total Operating Expenses (II) | | | 30 662.00 | |
GG - OPERATING RESULT (I - II) | | | -113 252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -113 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 371 856.00 | | | 371 856.00 |
HD Total exceptional income (VII) | 371 856.00 | | | 371 856.00 |
HG Exceptional depreciation and provisions | 462 598.00 | 386 143.00 | | 462 598.00 |
HH Total exceptional expenses (VIII) | 462 598.00 | 386 143.00 | | 462 598.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90 741.00 | -386 143.00 | | -90 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 289 266.00 | 2 016 154.00 | | 289 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 493 260.00 | 2 536 886.00 | | 493 260.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -203 993.00 | -520 732.00 | | -203 993.00 |
| |
| 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 | 19 811.00 | | | 19 811.00 |
I3 DECREASES Total Financial Fixed Assets | | | 610.00 | |
I4 DECREASES Grand Total | | | 19 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 201.00 | | | 19 201.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 610.00 | | | 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 626.00 | 1 190.00 | | 17 626.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 626.00 | 1 190.00 | | 17 626.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 386 143.00 | 462 598.00 | 371 856.00 | 386 143.00 |
7C Grand total | 386 143.00 | 462 598.00 | 371 856.00 | 386 143.00 |
UJ - Exceptional | | 462 598.00 | 371 856.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 610.00 | | | 610.00 |
UX Other trade receivables | 926 849.00 | | | 926 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 952 064.00 | 3 951 454.00 | 610.00 | 3 952 064.00 |
