| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 8 000.00 | | 8 000.00 | 8 000.00 |
BJ TOTAL (I) | 8 000.00 | | 8 000.00 | 8 000.00 |
BR Intermediate and finished products | 21 363.00 | | 21 363.00 | 21 363.00 |
BX Customers and related accounts | 232 490.00 | | 232 490.00 | 232 490.00 |
BZ Other receivables | 1 275.00 | | 1 275.00 | 1 275.00 |
CB Subscribed and called capital, not paid | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 283 565.00 | | 283 565.00 | 283 565.00 |
CJ TOTAL (II) | 539 693.00 | | 539 693.00 | 539 693.00 |
CO Grand total (0 to V) | 547 693.00 | | 547 693.00 | 547 693.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -286 072.00 | -355 124.00 | | -286 072.00 |
DL TOTAL (I) | -285 072.00 | -354 124.00 | | -285 072.00 |
DP Provisions for Risks | 200 000.00 | 150 000.00 | | 200 000.00 |
DQ Provisions for Expenses | 1 500.00 | 1 500.00 | | 1 500.00 |
DR TOTAL (IV) | 201 500.00 | 151 500.00 | | 201 500.00 |
DX Trade payables and related accounts | 320 200.00 | 8 742 458.00 | | 320 200.00 |
DY Tax and social security liabilities | 38 100.00 | 1 410 501.00 | | 38 100.00 |
EA Other liabilities | 272 965.00 | 618 883.00 | | 272 965.00 |
EC TOTAL (IV) | 631 265.00 | 10 771 842.00 | | 631 265.00 |
EE Grand total (I to V) | 547 693.00 | 10 569 218.00 | | 547 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | -23 342.00 | | -23 342.00 | -23 342.00 |
FG Production sold - services | | | | |
FJ Net sales | -23 342.00 | | -23 342.00 | -23 342.00 |
FM Inventory production | | | 19 316.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | -4 025.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 163 361.00 | |
FX Taxes, duties, and similar payments | | | 1 270.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 164 631.00 | |
GG - OPERATING RESULT (I - II) | | | -168 656.00 | |
GL Other interest and similar income | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 192.00 | |
GU Total financial expenses (VI) | | | 1 192.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 192.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -169 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 66 224.00 | | | 66 224.00 |
HG Exceptional depreciation and provisions | 50 000.00 | 151 500.00 | | 50 000.00 |
HH Total exceptional expenses (VIII) | 116 224.00 | 151 500.00 | | 116 224.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -116 224.00 | -151 500.00 | | -116 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | -4 025.00 | 229 335.00 | | -4 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 282 047.00 | 584 458.00 | | 282 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -286 072.00 | -355 124.00 | | -286 072.00 |
| |
| 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 | 8 000.00 | | | 8 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 000.00 | |
I4 DECREASES Grand Total | | | 8 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 000.00 | | | 8 000.00 |
| |
| 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 | 151 500.00 | 50 000.00 | | 151 500.00 |
7C Grand total | 151 500.00 | 50 000.00 | | 151 500.00 |
UJ - Exceptional | | 50 000.00 | | |
| |
| 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 | 320 200.00 | 320 200.00 | | 320 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 116 068.00 | 116 068.00 | | 116 068.00 |
UT Other financial assets | 8 000.00 | 8 000.00 | | 8 000.00 |
UX Other trade receivables | 232 490.00 | | | 232 490.00 |
VB VAT | 1 275.00 | | | 1 275.00 |
VC Group and associates | 1 000.00 | | | 1 000.00 |
VI Group and Associates | 156 898.00 | 156 898.00 | | 156 898.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 242 765.00 | 242 765.00 | | 242 765.00 |
VW VAT | 38 100.00 | 38 100.00 | | 38 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 631 265.00 | 631 265.00 | | 631 265.00 |
