| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 236.00 | | 3 236.00 | 3 236.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 487 713.00 | | 1 487 713.00 | 1 487 713.00 |
CF Cash and cash equivalents | 201 443.00 | | 201 443.00 | 201 443.00 |
CH Prepaid expenses | 21 331.00 | | 21 331.00 | 21 331.00 |
CJ TOTAL (II) | 1 710 487.00 | | 1 710 487.00 | 1 710 487.00 |
CO Grand total (0 to V) | 1 713 723.00 | | 1 713 723.00 | 1 713 723.00 |
CU Other investments | 3 236.00 | | 3 236.00 | 3 236.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 2 406 640.00 | 2 406 640.00 | | 2 406 640.00 |
DH Retained earnings | -2 566 533.00 | | | -2 566 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 093 915.00 | -2 566 533.00 | | -5 093 915.00 |
DL TOTAL (I) | -5 153 808.00 | -59 893.00 | | -5 153 808.00 |
DX Trade payables and related accounts | 4 688 224.00 | 1 724 706.00 | | 4 688 224.00 |
DY Tax and social security liabilities | 56 253.00 | 56 253.00 | | 56 253.00 |
DZ Fixed asset liabilities and related accounts | | 200.00 | | |
EA Other liabilities | 2 123 053.00 | 2 111 687.00 | | 2 123 053.00 |
EC TOTAL (IV) | 6 867 530.00 | 3 892 847.00 | | 6 867 530.00 |
EE Grand total (I to V) | 1 713 723.00 | 3 832 954.00 | | 1 713 723.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 130 171.00 | |
FX Taxes, duties, and similar payments | | | 5 856.00 | |
FZ Social Security Contributions | | | 72.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 136 100.00 | |
GG - OPERATING RESULT (I - II) | | | -5 136 099.00 | |
GL Other interest and similar income | | | 5 273.00 | |
GP Total financial income (V) | | | 5 273.00 | |
GR Interest and similar expenses | | | 10 374.00 | |
GU Total financial expenses (VI) | | | 10 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 141 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -47 285.00 | -75 409.00 | | -47 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 274.00 | | | 5 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 099 189.00 | 2 566 533.00 | | 5 099 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 093 915.00 | -2 566 533.00 | | -5 093 915.00 |
| |
| 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 | 2 961.00 | | 275.00 | 2 961.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 236.00 | |
I4 DECREASES Grand Total | | | 3 236.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 961.00 | | 275.00 | 2 961.00 |
| |
| 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 | 4 688 224.00 | 4 688 224.00 | | 4 688 224.00 |
VB VAT | 813 252.00 | 813 252.00 | | 813 252.00 |
VC Group and associates | 597 405.00 | 597 405.00 | | 597 405.00 |
VI Group and Associates | 2 123 053.00 | 2 123 053.00 | | 2 123 053.00 |
VM Income taxes | 75 608.00 | 75 608.00 | | 75 608.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 448.00 | 1 448.00 | | 1 448.00 |
VS Prepaid expenses | 21 331.00 | 21 331.00 | | 21 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 509 044.00 | 1 509 044.00 | | 1 509 044.00 |
VW VAT | 56 253.00 | 56 253.00 | | 56 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 867 530.00 | 6 867 530.00 | | 6 867 530.00 |
