| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 678.00 | | 678.00 | 678.00 |
BJ TOTAL (I) | 678.00 | | 678.00 | 678.00 |
BT Goods | 6 616 383.00 | | 6 616 383.00 | 6 616 383.00 |
BZ Other receivables | 3 675.00 | | 3 675.00 | 3 675.00 |
CF Cash and cash equivalents | 29 492.00 | | 29 492.00 | 29 492.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 6 649 550.00 | | 6 649 550.00 | 6 649 550.00 |
CO Grand total (0 to V) | 6 650 228.00 | | 6 650 228.00 | 6 650 228.00 |
CP Shares due in less than one year | 678.00 | | | 678.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -91 405.00 | -9 128.00 | | -91 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -98 397.00 | -82 277.00 | | -98 397.00 |
DL TOTAL (I) | -179 802.00 | -81 405.00 | | -179 802.00 |
DU Loans and Debts from Credit Institutions (3) | 5 200 000.00 | 5 200 000.00 | | 5 200 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 621 682.00 | 1 573 579.00 | | 1 621 682.00 |
DX Trade payables and related accounts | 2 753.00 | 3 418.00 | | 2 753.00 |
DY Tax and social security liabilities | 5 344.00 | 793.00 | | 5 344.00 |
EA Other liabilities | 251.00 | 241.00 | | 251.00 |
EC TOTAL (IV) | 6 830 030.00 | 6 778 031.00 | | 6 830 030.00 |
EE Grand total (I to V) | 6 650 228.00 | 6 696 626.00 | | 6 650 228.00 |
EG Accrued income and payables due within one year | 6 830 030.00 | 6 778 031.00 | | 6 830 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 388.00 | | 53 388.00 | 53 388.00 |
FJ Net sales | 53 388.00 | | 53 388.00 | 53 388.00 |
FR Total operating income (I) | | | 53 388.00 | |
FW Other purchases and external expenses | | | 27 855.00 | |
FX Taxes, duties, and similar payments | | | 3 822.00 | |
GF Total Operating Expenses (II) | | | 31 677.00 | |
GG - OPERATING RESULT (I - II) | | | 21 711.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 120 111.00 | |
GU Total financial expenses (VI) | | | 120 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -120 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -98 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 391.00 | 33 285.00 | | 53 391.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 788.00 | 115 562.00 | | 151 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -98 397.00 | -82 277.00 | | -98 397.00 |
