| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | | | | |
BX Customers and related accounts | 79 453.00 | 66 432.00 | 13 020.00 | 79 453.00 |
CF Cash and cash equivalents | 412 150.00 | | 412 150.00 | 412 150.00 |
CJ TOTAL (II) | 491 604.00 | 66 432.00 | 425 171.00 | 491 604.00 |
CO Grand total (0 to V) | 491 604.00 | 66 432.00 | 425 171.00 | 491 604.00 |
| |
| 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) | -28.00 | 16 053.00 | | -28.00 |
DL TOTAL (I) | 971.00 | 17 053.00 | | 971.00 |
DP Provisions for Risks | 120 000.00 | 120 000.00 | | 120 000.00 |
DR TOTAL (IV) | 120 000.00 | 120 000.00 | | 120 000.00 |
DX Trade payables and related accounts | 2.00 | | | 2.00 |
DY Tax and social security liabilities | 13 020.00 | 13 020.00 | | 13 020.00 |
EA Other liabilities | 291 177.00 | 1 280 123.00 | | 291 177.00 |
EC TOTAL (IV) | 304 200.00 | 1 293 144.00 | | 304 200.00 |
EE Grand total (I to V) | 425 171.00 | 1 430 197.00 | | 425 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | -656.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | -656.00 | |
FW Other purchases and external expenses | | | -783.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | -627.00 | |
GG - OPERATING RESULT (I - II) | | | -28.00 | |
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) | | | -28.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -656.00 | 17 036.00 | | -656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -627.00 | 982.00 | | -627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28.00 | 16 053.00 | | -28.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 120 000.00 | | | 120 000.00 |
6T Receivables | 66 432.00 | | | 66 432.00 |
7B Total provisions for depreciation | 66 432.00 | | | 66 432.00 |
7C Grand total | 186 432.00 | | | 186 432.00 |
| |
| 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 | 2.00 | 2.00 | | 2.00 |
8K Other liabilities (including liabilities related to repo transactions) | 166 558.00 | 166 558.00 | | 166 558.00 |
UX Other trade receivables | 79 453.00 | 79 453.00 | | 79 453.00 |
VI Group and Associates | 124 618.00 | 124 618.00 | | 124 618.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 453.00 | 79 453.00 | | 79 453.00 |
VW VAT | 13 020.00 | 13 020.00 | | 13 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 200.00 | 304 200.00 | | 304 200.00 |
