| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 285 918.00 | | 1 285 918.00 | 1 285 918.00 |
CF Cash and cash equivalents | 30 027.00 | | 30 027.00 | 30 027.00 |
CH Prepaid expenses | 10 129.00 | | 10 129.00 | 10 129.00 |
CJ TOTAL (II) | 1 326 075.00 | | 1 326 075.00 | 1 326 075.00 |
CO Grand total (0 to V) | 1 326 075.00 | | 1 326 075.00 | 1 326 075.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 151 986.00 | 11 425.00 | | 151 986.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -213 004.00 | 140 561.00 | | -213 004.00 |
DL TOTAL (I) | -20 318.00 | 192 686.00 | | -20 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 149 351.00 | 320 410.00 | | 149 351.00 |
EA Other liabilities | 978.00 | | | 978.00 |
EB Prepaid income (2) | 1 196 064.00 | 730 467.00 | | 1 196 064.00 |
EC TOTAL (IV) | 1 346 392.00 | 1 050 877.00 | | 1 346 392.00 |
EE Grand total (I to V) | 1 326 075.00 | 1 243 563.00 | | 1 326 075.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 525 349.00 | | 525 349.00 | 525 349.00 |
FJ Net sales | 525 349.00 | | 525 349.00 | 525 349.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 525 352.00 | |
FW Other purchases and external expenses | | | 625 269.00 | |
FX Taxes, duties, and similar payments | | | 84 644.00 | |
GE Other Expenses | | | 30 003.00 | |
GF Total Operating Expenses (II) | | | 739 916.00 | |
GG - OPERATING RESULT (I - II) | | | -214 565.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200.00 | |
GP Total financial income (V) | | | 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -214 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 361.00 | | | 1 361.00 |
HD Total exceptional income (VII) | 1 361.00 | | | 1 361.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 361.00 | | | 1 361.00 |
HK Income tax | | 54 663.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 526 913.00 | 2 449 611.00 | | 526 913.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 739 916.00 | 2 309 050.00 | | 739 916.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -213 004.00 | 140 561.00 | | -213 004.00 |
| |
| 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 | 149 351.00 | 149 351.00 | | 149 351.00 |
8K Other liabilities (including liabilities related to repo transactions) | 978.00 | 978.00 | | 978.00 |
8L Deferred income | 1 196 064.00 | 1 196 064.00 | | 1 196 064.00 |
VC Group and associates | 100 997.00 | | | 100 997.00 |
VN Other taxes, similar payments | 39 793.00 | | | 39 793.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 145 128.00 | | | 1 145 128.00 |
VS Prepaid expenses | 10 129.00 | | | 10 129.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 296 048.00 | 1 296 048.00 | | 1 296 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 346 392.00 | 1 346 392.00 | | 1 346 392.00 |
