| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 472 100.00 | | 472 100.00 | 472 100.00 |
BV Advances and down payments on orders | 23 470.00 | | 23 470.00 | 23 470.00 |
BX Customers and related accounts | 1.00 | | 1.00 | 1.00 |
BZ Other receivables | 5 364 811.00 | | 5 364 811.00 | 5 364 811.00 |
CJ TOTAL (II) | 5 860 382.00 | | 5 860 382.00 | 5 860 382.00 |
CO Grand total (0 to V) | 5 860 382.00 | | 5 860 382.00 | 5 860 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 040 000.00 | 5 040 000.00 | | 5 040 000.00 |
DD Legal reserve (1) | 205 346.00 | 205 346.00 | | 205 346.00 |
DG Other reserves | 82 014.00 | 82 014.00 | | 82 014.00 |
DH Retained earnings | -25 323.00 | | | -25 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 971.00 | -25 323.00 | | -5 971.00 |
DL TOTAL (I) | 5 296 066.00 | 5 302 037.00 | | 5 296 066.00 |
DQ Provisions for Expenses | 31 731.00 | 31 731.00 | | 31 731.00 |
DR TOTAL (IV) | 31 731.00 | 31 731.00 | | 31 731.00 |
DU Loans and Debts from Credit Institutions (3) | 13 801.00 | 1 097.00 | | 13 801.00 |
DX Trade payables and related accounts | 510 316.00 | 492 260.00 | | 510 316.00 |
DY Tax and social security liabilities | 8 468.00 | 46 940.00 | | 8 468.00 |
EA Other liabilities | | 26 760.00 | | |
EC TOTAL (IV) | 532 586.00 | 567 057.00 | | 532 586.00 |
EE Grand total (I to V) | 5 860 382.00 | 5 900 825.00 | | 5 860 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 22 301.00 | | 22 301.00 | 22 301.00 |
FJ Net sales | 22 301.00 | | 22 301.00 | 22 301.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 22 302.00 | |
FS Purchases of goods (including customs duties) | | | 95 826.00 | |
FT Inventory change (goods) | | | -73 525.00 | |
FW Other purchases and external expenses | | | 5 700.00 | |
FX Taxes, duties, and similar payments | | | 272.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 28 273.00 | |
GG - OPERATING RESULT (I - II) | | | -5 971.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 302.00 | 234 701.00 | | 22 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 273.00 | 260 024.00 | | 28 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 971.00 | -25 323.00 | | -5 971.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 31 731.00 | | | 31 731.00 |
7C Grand total | 31 731.00 | | | 31 731.00 |
| |
| 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 | 510 316.00 | 510 316.00 | | 510 316.00 |
UX Other trade receivables | 1.00 | 1.00 | | 1.00 |
VB VAT | 121 457.00 | 121 457.00 | | 121 457.00 |
VC Group and associates | 5 243 354.00 | 5 243 354.00 | | 5 243 354.00 |
VG Loans with a maturity of up to one year at origin | 13 801.00 | 13 801.00 | | 13 801.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 364 812.00 | 5 364 812.00 | | 5 364 812.00 |
VW VAT | 8 468.00 | 8 468.00 | | 8 468.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 532 586.00 | 532 588.00 | | 532 586.00 |
