| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 5 000.00 | | 5 000.00 | 5 000.00 |
BT Goods | 272 523.00 | | 272 523.00 | 272 523.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 14 020.00 | | 14 020.00 | 14 020.00 |
CF Cash and cash equivalents | 292 094.00 | | 292 094.00 | 292 094.00 |
CJ TOTAL (II) | 578 637.00 | | 578 637.00 | 578 637.00 |
CO Grand total (0 to V) | 583 637.00 | | 583 637.00 | 583 637.00 |
CR Shares due in more than one year | 9 266.00 | | | 9 266.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 270 838.00 | 270 838.00 | | 270 838.00 |
DH Retained earnings | -24 401.00 | | | -24 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 512.00 | -24 401.00 | | -14 512.00 |
DL TOTAL (I) | 235 225.00 | 249 737.00 | | 235 225.00 |
DU Loans and Debts from Credit Institutions (3) | 297 800.00 | 297 800.00 | | 297 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 758.00 | 41 100.00 | | 41 758.00 |
DX Trade payables and related accounts | 8 734.00 | 10 709.00 | | 8 734.00 |
DY Tax and social security liabilities | | 22 763.00 | | |
EA Other liabilities | 120.00 | 443.00 | | 120.00 |
EC TOTAL (IV) | 348 412.00 | 372 815.00 | | 348 412.00 |
EE Grand total (I to V) | 583 637.00 | 622 552.00 | | 583 637.00 |
EG Accrued income and payables due within one year | 50 612.00 | 75 015.00 | | 50 612.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 550.00 | |
FR Total operating income (I) | | | 2 550.00 | |
FS Purchases of goods (including customs duties) | | | 5 780.00 | |
FT Inventory change (goods) | | | -5 780.00 | |
FW Other purchases and external expenses | | | 9 130.00 | |
FX Taxes, duties, and similar payments | | | 2 148.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 278.00 | |
GG - OPERATING RESULT (I - II) | | | -8 728.00 | |
GR Interest and similar expenses | | | 5 784.00 | |
GU Total financial expenses (VI) | | | 5 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 5 000.00 | | |
HH Total exceptional expenses (VIII) | | 5 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 000.00 | | |
HK Income tax | | -9 699.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 550.00 | 39.00 | | 2 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 062.00 | 24 440.00 | | 17 062.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 512.00 | -24 401.00 | | -14 512.00 |
| |
| 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 | 8 734.00 | 8 734.00 | | 8 734.00 |
8K Other liabilities (including liabilities related to repo transactions) | 120.00 | 120.00 | | 120.00 |
VB VAT | 4 321.00 | | | 4 321.00 |
VH Loans with a maturity of more than one year at origin | 297 800.00 | | 297 800.00 | 297 800.00 |
VI Group and Associates | 41 758.00 | 41 758.00 | | 41 758.00 |
VM Income taxes | 9 699.00 | | | 9 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 020.00 | 14 020.00 | | 14 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 348 412.00 | 50 612.00 | 297 800.00 | 348 412.00 |
