| |
| 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) | | | | |
BT Goods | 95 190.00 | | 95 190.00 | 95 190.00 |
BX Customers and related accounts | 354 000.00 | | 354 000.00 | 354 000.00 |
BZ Other receivables | 683 253.00 | | 683 253.00 | 683 253.00 |
CF Cash and cash equivalents | 5 357.00 | | 5 357.00 | 5 357.00 |
CH Prepaid expenses | 1 121.00 | | 1 121.00 | 1 121.00 |
CJ TOTAL (II) | 1 138 921.00 | | 1 138 921.00 | 1 138 921.00 |
CO Grand total (0 to V) | 1 138 921.00 | | 1 138 921.00 | 1 138 921.00 |
| |
| 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 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 41 028.00 | 32 236.00 | | 41 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -76 750.00 | 8 793.00 | | -76 750.00 |
DL TOTAL (I) | 74 278.00 | 151 028.00 | | 74 278.00 |
DP Provisions for Risks | 961 321.00 | 1 001 321.00 | | 961 321.00 |
DR TOTAL (IV) | 961 321.00 | 1 001 321.00 | | 961 321.00 |
DU Loans and Debts from Credit Institutions (3) | 108.00 | 1 026.00 | | 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 261.00 | 1 828.00 | | 1 261.00 |
DX Trade payables and related accounts | 82 475.00 | 103 137.00 | | 82 475.00 |
DY Tax and social security liabilities | 19 322.00 | 19 319.00 | | 19 322.00 |
EA Other liabilities | 156.00 | 156.00 | | 156.00 |
EC TOTAL (IV) | 103 322.00 | 125 465.00 | | 103 322.00 |
EE Grand total (I to V) | 1 138 921.00 | 1 277 814.00 | | 1 138 921.00 |
EG Accrued income and payables due within one year | 103 322.00 | 125 465.00 | | 103 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 425 000.00 | | 425 000.00 | 425 000.00 |
FG Production sold - services | 4 740.00 | | 4 740.00 | 4 740.00 |
FJ Net sales | 429 740.00 | | 429 740.00 | 429 740.00 |
FQ Other income | | | 221.00 | |
FR Total operating income (I) | | | 429 961.00 | |
FS Purchases of goods (including customs duties) | | | 447 047.00 | |
FW Other purchases and external expenses | | | 151 787.00 | |
FX Taxes, duties, and similar payments | | | 21 819.00 | |
GE Other Expenses | | | 149.00 | |
GF Total Operating Expenses (II) | | | 620 802.00 | |
GG - OPERATING RESULT (I - II) | | | -190 842.00 | |
GH Attributed profit or transferred loss (III) | | | 80 000.00 | |
GL Other interest and similar income | | | 4 734.00 | |
GP Total financial income (V) | | | 4 734.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 4 734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -106 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | | | 4.00 |
HC Reversals of provisions and transfers of expenses | 50 000.00 | | | 50 000.00 |
HD Total exceptional income (VII) | 50 004.00 | | | 50 004.00 |
HE Exceptional expenses on management operations | 10 647.00 | 4 511.00 | | 10 647.00 |
HG Exceptional depreciation and provisions | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 20 647.00 | 4 511.00 | | 20 647.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 357.00 | -4 511.00 | | 29 357.00 |
HK Income tax | | 12 944.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 564 699.00 | 1 455 594.00 | | 564 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 641 449.00 | 1 446 802.00 | | 641 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -76 750.00 | 8 793.00 | | -76 750.00 |
HP References: Equipment leasing | 42 685.00 | 42 685.00 | | 42 685.00 |
| |
| 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 | 11 445.00 | | | 11 445.00 |
I3 DECREASES Total Financial Fixed Assets | | | 135.00 | |
I4 DECREASES Grand Total | | | 11 445.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 310.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 310.00 | | | 11 310.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 135.00 | | | 135.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 310.00 | | 11 310.00 | 11 310.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 310.00 | | 11 310.00 | 11 310.00 |
| |
| 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 | 1 001 321.00 | 10 000.00 | 50 000.00 | 1 001 321.00 |
7C Grand total | 1 001 321.00 | 10 000.00 | 50 000.00 | 1 001 321.00 |
UJ - Exceptional | | 10 000.00 | 50 000.00 | |
| |
| 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 | 82 475.00 | 82 475.00 | | 82 475.00 |
8K Other liabilities (including liabilities related to repo transactions) | 156.00 | 156.00 | | 156.00 |
UX Other trade receivables | 354 000.00 | 354 000.00 | | 354 000.00 |
VB VAT | 3 165.00 | 3 165.00 | | 3 165.00 |
VC Group and associates | 648 482.00 | 648 482.00 | | 648 482.00 |
VG Loans with a maturity of up to one year at origin | 108.00 | 108.00 | | 108.00 |
VI Group and Associates | 1 261.00 | 1 261.00 | | 1 261.00 |
VQ Other Taxes, Duties, and Similar Debts | 322.00 | 322.00 | | 322.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31 605.00 | 31 605.00 | | 31 605.00 |
VS Prepaid expenses | 1 121.00 | 1 121.00 | | 1 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 038 374.00 | 1 038 374.00 | | 1 038 374.00 |
VW VAT | 19 000.00 | 19 000.00 | | 19 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 322.00 | 103 322.00 | | 103 322.00 |
