| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 55 524.00 | 55 524.00 | | 55 524.00 |
BH Other financial assets | 15 162.00 | | 15 162.00 | 15 162.00 |
BJ TOTAL (I) | 70 686.00 | 55 524.00 | 15 162.00 | 70 686.00 |
BT Goods | 3 076 820.00 | | 3 076 820.00 | 3 076 820.00 |
BX Customers and related accounts | 105 863.00 | 50 000.00 | 55 863.00 | 105 863.00 |
BZ Other receivables | 974.00 | | 974.00 | 974.00 |
CF Cash and cash equivalents | 1 020 972.00 | | 1 020 972.00 | 1 020 972.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 204 629.00 | 50 000.00 | 4 154 629.00 | 4 204 629.00 |
CO Grand total (0 to V) | 4 275 315.00 | 105 524.00 | 4 169 791.00 | 4 275 315.00 |
| |
| 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 | 1 635 123.00 | 1 733 450.00 | | 1 635 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -99 555.00 | -98 326.00 | | -99 555.00 |
DL TOTAL (I) | 1 579 568.00 | 1 679 123.00 | | 1 579 568.00 |
DQ Provisions for Expenses | 2 395 612.00 | 2 440 972.00 | | 2 395 612.00 |
DR TOTAL (IV) | 2 395 612.00 | 2 440 972.00 | | 2 395 612.00 |
DU Loans and Debts from Credit Institutions (3) | 76.00 | 89.00 | | 76.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 959.00 | 8 959.00 | | 8 959.00 |
DX Trade payables and related accounts | 151 080.00 | 154 452.00 | | 151 080.00 |
DY Tax and social security liabilities | 6 652.00 | 6 986.00 | | 6 652.00 |
EA Other liabilities | 27 844.00 | 20 495.00 | | 27 844.00 |
EC TOTAL (IV) | 194 611.00 | 190 981.00 | | 194 611.00 |
EE Grand total (I to V) | 4 169 791.00 | 4 311 076.00 | | 4 169 791.00 |
EG Accrued income and payables due within one year | 194 611.00 | 182 022.00 | | 194 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 82 203.00 | | 82 203.00 | 82 203.00 |
FJ Net sales | 82 203.00 | | 82 203.00 | 82 203.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 57 983.00 | |
FQ Other income | | | 182.00 | |
FR Total operating income (I) | | | 140 368.00 | |
FW Other purchases and external expenses | | | 166 847.00 | |
FX Taxes, duties, and similar payments | | | 16 654.00 | |
FY Salaries and Wages | | | 50 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 233 501.00 | |
GG - OPERATING RESULT (I - II) | | | -93 133.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -93 133.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 51 111.00 | | |
HD Total exceptional income (VII) | | 51 111.00 | | |
HE Exceptional expenses on management operations | 6 422.00 | 51 111.00 | | 6 422.00 |
HH Total exceptional expenses (VIII) | 6 422.00 | 51 111.00 | | 6 422.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 422.00 | | | -6 422.00 |
HK Income tax | | -23 614.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 140 368.00 | 219 421.00 | | 140 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 923.00 | 317 747.00 | | 239 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -99 555.00 | -98 326.00 | | -99 555.00 |
| |
| 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 | 68 804.00 | | 2 288.00 | 68 804.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 406.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 406.00 | 15 162.00 | |
I4 DECREASES Grand Total | | 406.00 | 70 686.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 524.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 524.00 | | | 55 524.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 281.00 | | 2 288.00 | 13 281.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 524.00 | | | 55 524.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 524.00 | | | 55 524.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 440 972.00 | | 45 360.00 | 2 440 972.00 |
6T Receivables | 50 000.00 | | | 50 000.00 |
7B Total provisions for depreciation | 50 000.00 | | | 50 000.00 |
7C Grand total | 2 490 972.00 | | 45 360.00 | 2 490 972.00 |
UE of which provisions and reversals: - Operating | | | 45 360.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 959.00 | | | 8 959.00 |
8B Suppliers and Related Accounts | 151 080.00 | 151 080.00 | | 151 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 844.00 | 27 844.00 | | 27 844.00 |
UT Other financial assets | 15 162.00 | | 15 162.00 | 15 162.00 |
UX Other trade receivables | 55 863.00 | 55 863.00 | | 55 863.00 |
VA Doubtful or disputed receivables | 50 000.00 | 50 000.00 | | 50 000.00 |
VB VAT | 644.00 | 644.00 | | 644.00 |
VG Loans with a maturity of up to one year at origin | 76.00 | 76.00 | | 76.00 |
VP Miscellaneous | 154.00 | 154.00 | | 154.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 565.00 | 5 565.00 | | 5 565.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 176.00 | 176.00 | | 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 000.00 | 106 838.00 | 15 162.00 | 122 000.00 |
VW VAT | 1 087.00 | 1 087.00 | | 1 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 611.00 | 185 652.00 | | 194 611.00 |
