| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 333 718.00 | | 2 333 718.00 | 2 333 718.00 |
BJ TOTAL (I) | 2 333 718.00 | | 2 333 718.00 | 2 333 718.00 |
BX Customers and related accounts | 1 037 582.00 | | 1 037 582.00 | 1 037 582.00 |
BZ Other receivables | 6 391.00 | | 6 391.00 | 6 391.00 |
CF Cash and cash equivalents | 29 350.00 | | 29 350.00 | 29 350.00 |
CH Prepaid expenses | 597 039.00 | | 597 039.00 | 597 039.00 |
CJ TOTAL (II) | 1 670 361.00 | | 1 670 361.00 | 1 670 361.00 |
CN Currency translation adjustments (V) | 2 834.00 | | 2 834.00 | 2 834.00 |
CO Grand total (0 to V) | 4 006 912.00 | | 4 006 912.00 | 4 006 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 714.00 | | | -5 714.00 |
DL TOTAL (I) | -4 714.00 | | | -4 714.00 |
DP Provisions for Risks | 2 834.00 | | | 2 834.00 |
DR TOTAL (IV) | 2 834.00 | | | 2 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 340 899.00 | | | 2 340 899.00 |
DX Trade payables and related accounts | 1 058 943.00 | | | 1 058 943.00 |
EB Prepaid income (2) | 605 541.00 | | | 605 541.00 |
EC TOTAL (IV) | 4 005 383.00 | | | 4 005 383.00 |
ED (V) | 3 410.00 | | | 3 410.00 |
EE Grand total (I to V) | 4 006 912.00 | | | 4 006 912.00 |
EI Including equity loans | 2 340 899.00 | | | 2 340 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 554 103.00 | 1 554 103.00 | |
FJ Net sales | | 1 554 103.00 | 1 554 103.00 | |
FQ Other income | | | 20 161.00 | |
FR Total operating income (I) | | | 1 574 264.00 | |
FW Other purchases and external expenses | | | 1 567 088.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 834.00 | |
GE Other Expenses | | | 27 540.00 | |
GF Total Operating Expenses (II) | | | 1 597 462.00 | |
GG - OPERATING RESULT (I - II) | | | -23 198.00 | |
GL Other interest and similar income | | | 9 605.00 | |
GN Positive exchange differences | | | 7 879.00 | |
GP Total financial income (V) | | | 17 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 714.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 591 748.00 | | | 1 591 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 597 462.00 | | | 1 597 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 714.00 | | | -5 714.00 |
| |
| 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 | | | 2 333 718.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 333 718.00 | |
I4 DECREASES Grand Total | | | 2 333 718.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 333 718.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 2 834.00 | | |
7C Grand total | | 2 834.00 | | |
| |
| 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 | 2 332 170.00 | | 2 332 170.00 | 2 332 170.00 |
8B Suppliers and Related Accounts | 1 058 943.00 | 1 058 943.00 | | 1 058 943.00 |
8L Deferred income | 605 541.00 | 605 541.00 | | 605 541.00 |
UT Other financial assets | 2 333 718.00 | | 2 333 718.00 | 2 333 718.00 |
UX Other trade receivables | 1 037 582.00 | 1 037 582.00 | | 1 037 582.00 |
VB VAT | 6 391.00 | 6 391.00 | | 6 391.00 |
VI Group and Associates | 8 729.00 | 8 729.00 | | 8 729.00 |
VS Prepaid expenses | 597 039.00 | 597 039.00 | | 597 039.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 974 729.00 | 1 641 011.00 | 2 333 718.00 | 3 974 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 005 383.00 | 1 673 213.00 | 2 332 170.00 | 4 005 383.00 |
