| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 66 050.00 | | 66 050.00 | 66 050.00 |
BZ Other receivables | 1 920 063.00 | | 1 920 063.00 | 1 920 063.00 |
CF Cash and cash equivalents | 350 191.00 | | 350 191.00 | 350 191.00 |
CH Prepaid expenses | 347.00 | | 347.00 | 347.00 |
CJ TOTAL (II) | 2 336 651.00 | | 2 336 651.00 | 2 336 651.00 |
CO Grand total (0 to V) | 2 336 651.00 | | 2 336 651.00 | 2 336 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 250 000.00 | 1 250 000.00 | | 1 250 000.00 |
DD Legal reserve (1) | 655 001.00 | 936 395.00 | | 655 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 440.00 | -281 394.00 | | -37 440.00 |
DL TOTAL (I) | 1 867 562.00 | 1 905 001.00 | | 1 867 562.00 |
DP Provisions for Risks | 280 000.00 | 280 000.00 | | 280 000.00 |
DQ Provisions for Expenses | 47 000.00 | 47 000.00 | | 47 000.00 |
DR TOTAL (IV) | 327 000.00 | 327 000.00 | | 327 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 87 110.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 88 766.00 | | | 88 766.00 |
DX Trade payables and related accounts | 37 248.00 | 50 282.00 | | 37 248.00 |
DY Tax and social security liabilities | 16 031.00 | | | 16 031.00 |
EA Other liabilities | 43.00 | | | 43.00 |
EC TOTAL (IV) | 142 089.00 | 137 392.00 | | 142 089.00 |
EE Grand total (I to V) | 2 336 651.00 | 2 369 393.00 | | 2 336 651.00 |
EG Accrued income and payables due within one year | 142 089.00 | 137 392.00 | | 142 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 1 852.00 | |
FR Total operating income (I) | | | 1 852.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 65 828.00 | |
FX Taxes, duties, and similar payments | | | 22 634.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 88 510.00 | |
GG - OPERATING RESULT (I - II) | | | -86 658.00 | |
GL Other interest and similar income | | | 49 991.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 49 991.00 | |
GR Interest and similar expenses | | | 1 975.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 1 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 5 042.00 | 141 201.00 | | 5 042.00 |
HH Total exceptional expenses (VIII) | 3 840.00 | 328 933.00 | | 3 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 202.00 | -187 732.00 | | 1 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 885.00 | 251 678.00 | | 56 885.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 324.00 | 533 072.00 | | 94 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 440.00 | -281 394.00 | | -37 440.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 327 000.00 | | | 327 000.00 |
7C Grand total | 327 000.00 | | | 327 000.00 |
| |
| 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 | 37 248.00 | 37 248.00 | | 37 248.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43.00 | 43.00 | | 43.00 |
UX Other trade receivables | 66 050.00 | 66 050.00 | | 66 050.00 |
VB VAT | 102 636.00 | 102 636.00 | | 102 636.00 |
VC Group and associates | 1 812 225.00 | 1 812 225.00 | | 1 812 225.00 |
VI Group and Associates | 88 766.00 | 88 766.00 | | 88 766.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 846.00 | 15 846.00 | | 15 846.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 202.00 | 5 202.00 | | 5 202.00 |
VS Prepaid expenses | 347.00 | 347.00 | | 347.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 986 460.00 | 1 986 460.00 | | 1 986 460.00 |
VW VAT | 185.00 | 185.00 | | 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 089.00 | 142 089.00 | | 142 089.00 |
