| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | | | | |
BX Customers and related accounts | 96 785.00 | 69 654.00 | 27 131.00 | 96 785.00 |
BZ Other receivables | 2 662 502.00 | | 2 662 502.00 | 2 662 502.00 |
CF Cash and cash equivalents | 274 157.00 | | 274 157.00 | 274 157.00 |
CJ TOTAL (II) | 3 033 444.00 | 69 654.00 | 2 963 790.00 | 3 033 444.00 |
CO Grand total (0 to V) | 3 033 444.00 | 69 654.00 | 2 963 790.00 | 3 033 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 387 821.00 | 2 387 821.00 | | 2 387 821.00 |
DB Share, merger, contribution premiums, etc. | 123 725.00 | 123 725.00 | | 123 725.00 |
DD Legal reserve (1) | 20 311.00 | 17 744.00 | | 20 311.00 |
DH Retained earnings | 385 915.00 | 337 135.00 | | 385 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 359.00 | 51 347.00 | | -26 359.00 |
DL TOTAL (I) | 2 891 413.00 | 2 917 772.00 | | 2 891 413.00 |
DM Proceeds from equity securities issues | 1.00 | 1.00 | | 1.00 |
DO TOTAL (II) | 1.00 | 1.00 | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 948.00 | 700.00 | | 948.00 |
DX Trade payables and related accounts | 11 393.00 | 18 275.00 | | 11 393.00 |
DY Tax and social security liabilities | 16 327.00 | 30 367.00 | | 16 327.00 |
EA Other liabilities | 43 708.00 | 745 594.00 | | 43 708.00 |
EC TOTAL (IV) | 72 376.00 | 794 937.00 | | 72 376.00 |
EE Grand total (I to V) | 2 963 790.00 | 3 712 710.00 | | 2 963 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 433 256.00 | | 2 433 256.00 | 2 433 256.00 |
FJ Net sales | 2 433 256.00 | | 2 433 256.00 | 2 433 256.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 433 257.00 | |
FW Other purchases and external expenses | | | 2 448 890.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 448 890.00 | |
GG - OPERATING RESULT (I - II) | | | -15 633.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 726.00 | |
GU Total financial expenses (VI) | | | 4 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 000.00 | | | 6 000.00 |
HF Exceptional expenses on capital transactions | | 100.00 | | |
HH Total exceptional expenses (VIII) | 6 000.00 | 100.00 | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 000.00 | -100.00 | | -6 000.00 |
HK Income tax | | 13 064.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 433 257.00 | 144 924.00 | | 2 433 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 459 616.00 | 93 577.00 | | 2 459 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 359.00 | 51 347.00 | | -26 359.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 180 532.00 | | 180 532.00 | 180 532.00 |
PE DEPRECIATION Total including other intangible assets | 175 492.00 | | 175 492.00 | 175 492.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 040.00 | | 5 040.00 | 5 040.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 69 654.00 | | | 69 654.00 |
7B Total provisions for depreciation | 69 654.00 | | | 69 654.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1.00 | 1.00 | | 1.00 |
8B Suppliers and Related Accounts | 11 393.00 | 11 393.00 | | 11 393.00 |
8D Social Security and Other Social Organizations | 16 327.00 | 16 327.00 | | 16 327.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 708.00 | | 43 708.00 | 43 708.00 |
VG Loans with a maturity of up to one year at origin | 948.00 | 948.00 | | 948.00 |
VS Prepaid expenses | 2 759 287.00 | 104 287.00 | 2 655 000.00 | 2 759 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 759 287.00 | 104 287.00 | 2 655 000.00 | 2 759 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 377.00 | 28 669.00 | 43 708.00 | 72 377.00 |
