| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 6 464.00 | | 6 464.00 | 6 464.00 |
BX Customers and related accounts | 90 437.00 | | 90 437.00 | 90 437.00 |
BZ Other receivables | 2 780 925.00 | | 2 780 925.00 | 2 780 925.00 |
CF Cash and cash equivalents | 3 428.00 | | 3 428.00 | 3 428.00 |
CH Prepaid expenses | 47 855.00 | | 47 855.00 | 47 855.00 |
CJ TOTAL (II) | 2 929 109.00 | | 2 929 109.00 | 2 929 109.00 |
CO Grand total (0 to V) | 2 929 109.00 | | 2 929 109.00 | 2 929 109.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -2 582 855.00 | -1 987 847.00 | | -2 582 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 240 817.00 | -595 008.00 | | -3 240 817.00 |
DL TOTAL (I) | -5 779 672.00 | -2 538 855.00 | | -5 779 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 375 349.00 | 1 229 763.00 | | 1 375 349.00 |
DX Trade payables and related accounts | 7 103 131.00 | 2 777 330.00 | | 7 103 131.00 |
DY Tax and social security liabilities | 230 301.00 | 314 728.00 | | 230 301.00 |
EA Other liabilities | | 2 522.00 | | |
EC TOTAL (IV) | 8 708 781.00 | 4 324 343.00 | | 8 708 781.00 |
EE Grand total (I to V) | 2 929 109.00 | 1 785 488.00 | | 2 929 109.00 |
EI Including equity loans | 1 375 349.00 | | | 1 375 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 757 900.00 | | 1 757 900.00 | 1 757 900.00 |
FJ Net sales | 1 757 900.00 | | 1 757 900.00 | 1 757 900.00 |
FQ Other income | | | 4 519.00 | |
FR Total operating income (I) | | | 1 762 419.00 | |
FW Other purchases and external expenses | | | 6 672 120.00 | |
FX Taxes, duties, and similar payments | | | 29 082.00 | |
FZ Social Security Contributions | | | -124.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 701 080.00 | |
GG - OPERATING RESULT (I - II) | | | -4 938 661.00 | |
GR Interest and similar expenses | | | 4 127.00 | |
GU Total financial expenses (VI) | | | 4 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 942 788.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -6.00 | 6.00 | | -6.00 |
HH Total exceptional expenses (VIII) | -6.00 | 6.00 | | -6.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6.00 | -6.00 | | 6.00 |
HK Income tax | -1 701 965.00 | -312 477.00 | | -1 701 965.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 762 419.00 | 4 417 420.00 | | 1 762 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 003 236.00 | 5 012 427.00 | | 5 003 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 240 817.00 | -595 008.00 | | -3 240 817.00 |
| |
| 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 | 7 103 131.00 | 7 103 131.00 | | 7 103 131.00 |
UX Other trade receivables | 90 437.00 | | | 90 437.00 |
VB VAT | 1 078 960.00 | | | 1 078 960.00 |
VC Group and associates | 1 701 965.00 | | | 1 701 965.00 |
VI Group and Associates | 1 375 349.00 | 1 375 349.00 | | 1 375 349.00 |
VS Prepaid expenses | 47 855.00 | | | 47 855.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 919 217.00 | 2 919 217.00 | | 2 919 217.00 |
VW VAT | 230 301.00 | 230 301.00 | | 230 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 708 781.00 | 8 708 781.00 | | 8 708 781.00 |
