| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 001.00 | 11 899.00 | 7 103.00 | 19 001.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 19 016.00 | 11 899.00 | 7 118.00 | 19 016.00 |
BN Goods in progress | 68 108.00 | | 68 108.00 | 68 108.00 |
BT Goods | 608 850.00 | | 608 850.00 | 608 850.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 525 225.00 | | 525 225.00 | 525 225.00 |
CH Prepaid expenses | 379.00 | | 379.00 | 379.00 |
CJ TOTAL (II) | 1 202 563.00 | | 1 202 563.00 | 1 202 563.00 |
CO Grand total (0 to V) | 1 221 579.00 | 11 899.00 | 1 209 680.00 | 1 221 579.00 |
CP Shares due in less than one year | 15.00 | | | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 637.00 | 39 637.00 | | 39 637.00 |
DD Legal reserve (1) | 3 964.00 | 3 964.00 | | 3 964.00 |
DH Retained earnings | 1 296 405.00 | 1 526 594.00 | | 1 296 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -148 786.00 | -30 189.00 | | -148 786.00 |
DL TOTAL (I) | 1 191 219.00 | 1 540 006.00 | | 1 191 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 189.00 | 114 619.00 | | 15 189.00 |
DX Trade payables and related accounts | 2 641.00 | 1 259.00 | | 2 641.00 |
EA Other liabilities | 631.00 | 3 618.00 | | 631.00 |
EC TOTAL (IV) | 18 461.00 | 119 496.00 | | 18 461.00 |
EE Grand total (I to V) | 1 209 680.00 | 1 659 502.00 | | 1 209 680.00 |
EG Accrued income and payables due within one year | 18 461.00 | 119 496.00 | | 18 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 790 000.00 | | 790 000.00 | 790 000.00 |
FG Production sold - services | | | | |
FJ Net sales | 790 000.00 | | 790 000.00 | 790 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 408.00 | |
FR Total operating income (I) | | | 791 408.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 186 134.00 | |
FV Inventory change (raw materials and supplies) | | | 716 361.00 | |
FW Other purchases and external expenses | | | 12 580.00 | |
FX Taxes, duties, and similar payments | | | 21 889.00 | |
FY Salaries and Wages | | | 313.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 917.00 | |
GF Total Operating Expenses (II) | | | 940 194.00 | |
GG - OPERATING RESULT (I - II) | | | -148 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 487 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 408.00 | | | 1 408.00 |
HE Exceptional expenses on management operations | | 5.00 | | |
HH Total exceptional expenses (VIII) | | 5.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5.00 | | |
HK Income tax | | 94.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 791 408.00 | 1 230.00 | | 791 408.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 940 194.00 | 31 419.00 | | 940 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -148 786.00 | -30 189.00 | | -148 786.00 |
| |
| 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 | 19 016.00 | | | 19 016.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 19 016.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 001.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 001.00 | | | 19 001.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 982.00 | 2 917.00 | | 8 982.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 982.00 | 2 917.00 | | 8 982.00 |
| |
| 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 | 2 641.00 | 2 641.00 | | 2 641.00 |
8K Other liabilities (including liabilities related to repo transactions) | 631.00 | 631.00 | | 631.00 |
UT Other financial assets | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 15 189.00 | 15 189.00 | | 15 189.00 |
VS Prepaid expenses | 379.00 | 379.00 | | 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 394.00 | 394.00 | | 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 461.00 | 18 461.00 | | 18 461.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 20 328.00 | 8 465.00 | | 20 328.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 331.00 | 7 137.00 | | 2 331.00 |
ST Other accounts | 9 010.00 | 9 565.00 | | 9 010.00 |
XQ Rental, rental and co-ownership charges | | 1 096.00 | | |
YT Subcontracting | 1 240.00 | | | 1 240.00 |
YW Business tax | 1 561.00 | 1 616.00 | | 1 561.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 21 889.00 | 10 081.00 | | 21 889.00 |
YZ Total deductible VAT on goods and services | | 2 736.00 | | |
ZE Dividends | 200 000.00 | | | 200 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 580.00 | 17 797.00 | | 12 580.00 |
