| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 378 285.00 | | 378 285.00 | 378 285.00 |
CF Cash and cash equivalents | 53 910.00 | | 53 910.00 | 53 910.00 |
CJ TOTAL (II) | 432 195.00 | | 432 195.00 | 432 195.00 |
CM Bond redemption premiums (IV) | 1.00 | | | 1.00 |
CO Grand total (0 to V) | 432 195.00 | | 432 195.00 | 432 195.00 |
CW Deferred expenses or loan issuance costs | 6.00 | | | 6.00 |
| |
| 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 |
DE Statutory or contractual reserves | | 11.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 238 000.00 | 139 668.00 | | 238 000.00 |
DJ Investment subsidies | 6.00 | | | 6.00 |
DL TOTAL (I) | 239 000.00 | 140 668.00 | | 239 000.00 |
DP Provisions for Risks | 61 700.00 | 61 700.00 | | 61 700.00 |
DR TOTAL (IV) | 61 700.00 | 61 700.00 | | 61 700.00 |
DX Trade payables and related accounts | 522.00 | 318 589.00 | | 522.00 |
DY Tax and social security liabilities | 5 206.00 | 5 206.00 | | 5 206.00 |
EA Other liabilities | 125 766.00 | 15 477.00 | | 125 766.00 |
EC TOTAL (IV) | 131 495.00 | 339 273.00 | | 131 495.00 |
EE Grand total (I to V) | 432 196.00 | 541 642.00 | | 432 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | -233 336.00 | |
FW Other purchases and external expenses | | | 5 597.00 | |
FX Taxes, duties, and similar payments | | | 12.00 | |
GF Total Operating Expenses (II) | | | -227 727.00 | |
GG - OPERATING RESULT (I - II) | | | 227 727.00 | |
GL Other interest and similar income | | | 10 273.00 | |
GP Total financial income (V) | | | 10 273.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 238 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 273.00 | 46 401.00 | | 10 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -227 727.00 | -93 267.00 | | -227 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 238 000.00 | 139 668.00 | | 238 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 61 700.00 | | | 61 700.00 |
7C Grand total | 61 700.00 | | | 61 700.00 |
| |
| 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 | 522.00 | 522.00 | | 522.00 |
VB VAT | 87.00 | 87.00 | | 87.00 |
VC Group and associates | 378 198.00 | 378 198.00 | | 378 198.00 |
VI Group and Associates | 125 766.00 | 125 766.00 | | 125 766.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 378 285.00 | 378 285.00 | | 378 285.00 |
VW VAT | 5 206.00 | 5 206.00 | | 5 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 495.00 | 131 495.00 | | 131 495.00 |
