| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 320.00 | | 320.00 | 320.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 1 333 403.00 | 1 251 998.00 | 81 405.00 | 1 333 403.00 |
BX Customers and related accounts | 35 934.00 | | 35 934.00 | 35 934.00 |
BZ Other receivables | 97 800.00 | 96 716.00 | 1 084.00 | 97 800.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 133 734.00 | 96 716.00 | 37 018.00 | 133 734.00 |
CO Grand total (0 to V) | 1 467 137.00 | 1 348 714.00 | 118 423.00 | 1 467 137.00 |
CS Evaluated investments - equity method | 1 333 023.00 | 1 251 998.00 | 81 025.00 | 1 333 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 350 000.00 | 1 350 000.00 | | 1 350 000.00 |
DH Retained earnings | -1 290 587.00 | -1 384 669.00 | | -1 290 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -62 636.00 | 94 082.00 | | -62 636.00 |
DL TOTAL (I) | -3 223.00 | 59 413.00 | | -3 223.00 |
DU Loans and Debts from Credit Institutions (3) | 24.00 | | | 24.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 515.00 | 92 515.00 | | 92 515.00 |
DX Trade payables and related accounts | 16 462.00 | 17 581.00 | | 16 462.00 |
DY Tax and social security liabilities | 12 645.00 | 11 236.00 | | 12 645.00 |
EC TOTAL (IV) | 121 646.00 | 121 332.00 | | 121 646.00 |
EE Grand total (I to V) | 118 423.00 | 180 745.00 | | 118 423.00 |
EG Accrued income and payables due within one year | 121 646.00 | 121 332.00 | | 121 646.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 24.00 | | | 24.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 156.00 | |
FJ Net sales | | | 12 156.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 12 156.00 | |
FW Other purchases and external expenses | | | 6 087.00 | |
FX Taxes, duties, and similar payments | | | 291.00 | |
GF Total Operating Expenses (II) | | | 6 378.00 | |
GG - OPERATING RESULT (I - II) | | | 5 777.00 | |
GL Other interest and similar income | | | 5.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 5.00 | |
GQ Financial allocations to depreciation and provisions | | | 69 918.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 69 918.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -69 913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 136.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 500.00 | | | 1 500.00 |
HD Total exceptional income (VII) | 1 500.00 | | | 1 500.00 |
HE Exceptional expenses on management operations | | 3 017.00 | | |
HF Exceptional expenses on capital transactions | | 1 220.00 | | |
HH Total exceptional expenses (VIII) | | 4 236.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 500.00 | -4 236.00 | | 1 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 661.00 | 107 710.00 | | 13 661.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 297.00 | 13 628.00 | | 76 297.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -62 636.00 | 94 082.00 | | -62 636.00 |
| |
| 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 | 1 333 403.00 | | | 1 333 403.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 333 403.00 | |
I4 DECREASES Grand Total | | | 1 333 403.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 333 403.00 | | | 1 333 403.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 11 820 800.00 | 699 180.00 | | 11 820 800.00 |
7B Total provisions for depreciation | 1 182 080.00 | 69 918.00 | | 1 182 080.00 |
7C Grand total | 1 182 080.00 | 69 918.00 | | 1 182 080.00 |
| |
| 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 | 16 462.00 | 16 462.00 | | 16 462.00 |
UT Other financial assets | 60.00 | | | 60.00 |
UX Other trade receivables | 35 934.00 | | | 35 934.00 |
VB VAT | 1 084.00 | | | 1 084.00 |
VH Loans with a maturity of more than one year at origin | 24.00 | 24.00 | | 24.00 |
VI Group and Associates | 92 515.00 | 92 515.00 | | 92 515.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 96 716.00 | | | 96 716.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 794.00 | 133 734.00 | 60.00 | 133 794.00 |
VW VAT | 12 645.00 | 12 645.00 | | 12 645.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 646.00 | 121 646.00 | | 121 646.00 |
