| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 513 481.00 | | 513 481.00 | 513 481.00 |
BX Customers and related accounts | 68.00 | | 68.00 | 68.00 |
BZ Other receivables | 53 974.00 | | 53 974.00 | 53 974.00 |
CF Cash and cash equivalents | 80 643.00 | | 80 643.00 | 80 643.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 648 166.00 | | 648 166.00 | 648 166.00 |
CO Grand total (0 to V) | 648 166.00 | | 648 166.00 | 648 166.00 |
| |
| 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) | -9 201.00 | -346.00 | | -9 201.00 |
DL TOTAL (I) | -8 201.00 | 654.00 | | -8 201.00 |
DQ Provisions for Expenses | 53 839.00 | 136 942.00 | | 53 839.00 |
DR TOTAL (IV) | 53 839.00 | 136 942.00 | | 53 839.00 |
DU Loans and Debts from Credit Institutions (3) | 27.00 | 27.00 | | 27.00 |
DV Miscellaneous Loans and Financial Debts (4) | 599 597.00 | 568 394.00 | | 599 597.00 |
DW Advances and down payments received on current orders | 529.00 | 529.00 | | 529.00 |
DX Trade payables and related accounts | 1 708.00 | 4 220.00 | | 1 708.00 |
DY Tax and social security liabilities | 667.00 | 668.00 | | 667.00 |
EC TOTAL (IV) | 602 528.00 | 573 838.00 | | 602 528.00 |
EE Grand total (I to V) | 648 166.00 | 711 434.00 | | 648 166.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 27.00 | 27.00 | | 27.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 865.00 | | 16 865.00 | 16 865.00 |
FJ Net sales | 16 865.00 | | 16 865.00 | 16 865.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 136 942.00 | |
FR Total operating income (I) | | | 153 807.00 | |
FW Other purchases and external expenses | | | 10 109.00 | |
FX Taxes, duties, and similar payments | | | 3 187.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 53 839.00 | |
GF Total Operating Expenses (II) | | | 67 135.00 | |
GG - OPERATING RESULT (I - II) | | | 86 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 95 873.00 | | | 95 873.00 |
HH Total exceptional expenses (VIII) | 95 873.00 | | | 95 873.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -95 873.00 | | | -95 873.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 807.00 | 16 573.00 | | 153 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 008.00 | 16 919.00 | | 163 008.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 201.00 | -346.00 | | -9 201.00 |
