| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 121 832.00 | | 121 832.00 | 121 832.00 |
BX Customers and related accounts | 11 180.00 | | 11 180.00 | 11 180.00 |
BZ Other receivables | 1 544 051.00 | | 1 544 051.00 | 1 544 051.00 |
CF Cash and cash equivalents | 23 660.00 | | 23 660.00 | 23 660.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 700 723.00 | | 1 700 723.00 | 1 700 723.00 |
CO Grand total (0 to V) | 1 700 723.00 | | 1 700 723.00 | 1 700 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 600.00 | 1 600.00 | | 1 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -452 859.00 | -345 267.00 | | -452 859.00 |
DL TOTAL (I) | -451 259.00 | -343 667.00 | | -451 259.00 |
DP Provisions for Risks | 17 129.00 | 17 129.00 | | 17 129.00 |
DQ Provisions for Expenses | 12 799.00 | 19 741.00 | | 12 799.00 |
DR TOTAL (IV) | 29 928.00 | 36 870.00 | | 29 928.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 300 797.00 | 1 307 534.00 | | 1 300 797.00 |
DX Trade payables and related accounts | 233 865.00 | 189 357.00 | | 233 865.00 |
DY Tax and social security liabilities | 107 682.00 | 61 391.00 | | 107 682.00 |
EA Other liabilities | 479 710.00 | 474 715.00 | | 479 710.00 |
EC TOTAL (IV) | 2 122 054.00 | 2 032 998.00 | | 2 122 054.00 |
EE Grand total (I to V) | 1 700 723.00 | 1 726 202.00 | | 1 700 723.00 |
EG Accrued income and payables due within one year | 2 122 054.00 | 2 032 998.00 | | 2 122 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 666 303.00 | | 666 303.00 | 666 303.00 |
FJ Net sales | 666 303.00 | | 666 303.00 | 666 303.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 942.00 | |
FQ Other income | | | 3 193.00 | |
FR Total operating income (I) | | | 676 438.00 | |
FS Purchases of goods (including customs duties) | | | 637 193.00 | |
FT Inventory change (goods) | | | -7 722.00 | |
FW Other purchases and external expenses | | | 206 177.00 | |
FX Taxes, duties, and similar payments | | | 8 025.00 | |
FY Salaries and Wages | | | 222 652.00 | |
FZ Social Security Contributions | | | 78 246.00 | |
GE Other Expenses | | | 4 745.00 | |
GF Total Operating Expenses (II) | | | 1 149 317.00 | |
GG - OPERATING RESULT (I - II) | | | -472 879.00 | |
GR Interest and similar expenses | | | 1 268.00 | |
GU Total financial expenses (VI) | | | 1 268.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 268.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -474 147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 22 224.00 | | | 22 224.00 |
HD Total exceptional income (VII) | 22 224.00 | | | 22 224.00 |
HE Exceptional expenses on management operations | 936.00 | 248.00 | | 936.00 |
HH Total exceptional expenses (VIII) | 936.00 | 248.00 | | 936.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21 288.00 | -248.00 | | 21 288.00 |
HL TOTAL REVENUE (I + III + V + VII) | 698 662.00 | 427 048.00 | | 698 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 151 521.00 | 772 315.00 | | 1 151 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -452 859.00 | -345 267.00 | | -452 859.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 36 870.00 | | 6 942.00 | 36 870.00 |
7C Grand total | 36 870.00 | | 6 942.00 | 36 870.00 |
UG - Financial | | | 6 942.00 | |
| |
| 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 | 500.00 | 500.00 | | 500.00 |
8B Suppliers and Related Accounts | 233 865.00 | 233 865.00 | | 233 865.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 780 007.00 | 1 780 007.00 | | 1 780 007.00 |
UX Other trade receivables | 11 180.00 | 11 180.00 | | 11 180.00 |
VP Miscellaneous | 1 544 051.00 | 1 544 051.00 | | 1 544 051.00 |
VQ Other Taxes, Duties, and Similar Debts | 107 682.00 | 107 682.00 | | 107 682.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 555 231.00 | 1 555 231.00 | | 1 555 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 122 054.00 | 2 122 054.00 | | 2 122 054.00 |
