| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 761.00 | | 2 761.00 | 2 761.00 |
BV Advances and down payments on orders | 588.00 | | 588.00 | 588.00 |
BX Customers and related accounts | 337 521.00 | | 337 521.00 | 337 521.00 |
BZ Other receivables | 582 301.00 | | 582 301.00 | 582 301.00 |
CF Cash and cash equivalents | 816 841.00 | | 816 841.00 | 816 841.00 |
CJ TOTAL (II) | 1 737 250.00 | | 1 737 250.00 | 1 737 250.00 |
CO Grand total (0 to V) | 1 740 011.00 | | 1 740 011.00 | 1 740 011.00 |
CU Other investments | 2 761.00 | | 2 761.00 | 2 761.00 |
| |
| 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 |
DH Retained earnings | -957 907.00 | | | -957 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 684 453.00 | -957 907.00 | | -1 684 453.00 |
DL TOTAL (I) | -2 641 360.00 | -956 907.00 | | -2 641 360.00 |
DX Trade payables and related accounts | 1 620 634.00 | 944 019.00 | | 1 620 634.00 |
DY Tax and social security liabilities | 56 253.00 | 125.00 | | 56 253.00 |
EA Other liabilities | 2 704 484.00 | 400 000.00 | | 2 704 484.00 |
EC TOTAL (IV) | 4 381 371.00 | 1 344 144.00 | | 4 381 371.00 |
EE Grand total (I to V) | 1 740 011.00 | 387 237.00 | | 1 740 011.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 281 267.00 | |
FR Total operating income (I) | | | 281 267.00 | |
FW Other purchases and external expenses | | | 1 961 109.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 1 961 236.00 | |
GG - OPERATING RESULT (I - II) | | | -1 679 969.00 | |
GR Interest and similar expenses | | | 4 484.00 | |
GU Total financial expenses (VI) | | | 4 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 684 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 281 267.00 | | | 281 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 965 720.00 | 957 907.00 | | 1 965 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 684 453.00 | -957 907.00 | | -1 684 453.00 |
| |
| 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 | | | 2 761.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 761.00 | |
I4 DECREASES Grand Total | | | 2 761.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 761.00 | |
| |
| 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 | 1 620 634.00 | 1 620 634.00 | | 1 620 634.00 |
UX Other trade receivables | 337 521.00 | 337 521.00 | | 337 521.00 |
VB VAT | 582 301.00 | 582 301.00 | | 582 301.00 |
VI Group and Associates | 2 704 484.00 | 2 704 484.00 | | 2 704 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 919 822.00 | 919 822.00 | | 919 822.00 |
VW VAT | 56 253.00 | 56 253.00 | | 56 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 381 371.00 | 4 381 371.00 | | 4 381 371.00 |
