| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 3 612 383.00 | | 3 612 383.00 | 3 612 383.00 |
BX Customers and related accounts | 6 035.00 | | 6 035.00 | 6 035.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 105 869.00 | | 105 869.00 | 105 869.00 |
CH Prepaid expenses | 691.00 | | 691.00 | 691.00 |
CJ TOTAL (II) | 3 724 978.00 | | 3 724 978.00 | 3 724 978.00 |
CO Grand total (0 to V) | 3 724 978.00 | | 3 724 978.00 | 3 724 978.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -1 481 241.00 | -1 167 775.00 | | -1 481 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 818.00 | -313 466.00 | | -68 818.00 |
DL TOTAL (I) | -1 542 436.00 | -1 473 618.00 | | -1 542 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 134 360.00 | 5 040 360.00 | | 5 134 360.00 |
DX Trade payables and related accounts | 14 786.00 | 12 697.00 | | 14 786.00 |
DY Tax and social security liabilities | 6 528.00 | 7 103.00 | | 6 528.00 |
EA Other liabilities | 111 740.00 | 128 905.00 | | 111 740.00 |
EC TOTAL (IV) | 5 267 415.00 | 5 189 065.00 | | 5 267 415.00 |
EE Grand total (I to V) | 3 724 978.00 | 3 715 447.00 | | 3 724 978.00 |
EG Accrued income and payables due within one year | 5 267 415.00 | 5 189 065.00 | | 5 267 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 123 391.00 | | 123 391.00 | 123 391.00 |
FJ Net sales | 123 391.00 | | 123 391.00 | 123 391.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 364.00 | |
FQ Other income | | | 41.00 | |
FR Total operating income (I) | | | 124 796.00 | |
FS Purchases of goods (including customs duties) | | | 35 068.00 | |
FT Inventory change (goods) | | | -35 068.00 | |
FW Other purchases and external expenses | | | 62 931.00 | |
FX Taxes, duties, and similar payments | | | 7 025.00 | |
FY Salaries and Wages | | | 22 781.00 | |
FZ Social Security Contributions | | | 4 032.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 96 782.00 | |
GG - OPERATING RESULT (I - II) | | | 28 014.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 96 835.00 | |
GU Total financial expenses (VI) | | | 96 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -96 832.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -68 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 364.00 | 1 364.00 | | 1 364.00 |
HE Exceptional expenses on management operations | | 14 002.00 | | |
HH Total exceptional expenses (VIII) | | 14 002.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -14 002.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 799.00 | 616 127.00 | | 124 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 618.00 | 929 592.00 | | 193 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 818.00 | -313 466.00 | | -68 818.00 |
| |
| 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 | 5 134 360.00 | 5 134 360.00 | | 5 134 360.00 |
8B Suppliers and Related Accounts | 14 786.00 | 14 786.00 | | 14 786.00 |
8C Staff and Related Accounts | 3 138.00 | 3 138.00 | | 3 138.00 |
8D Social Security and Other Social Organizations | 3 335.00 | 3 335.00 | | 3 335.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111 740.00 | 111 740.00 | | 111 740.00 |
UX Other trade receivables | 6 035.00 | 6 035.00 | | 6 035.00 |
VJ Loans taken out during the year | 94 000.00 | | | 94 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 55.00 | 55.00 | | 55.00 |
VS Prepaid expenses | 691.00 | 691.00 | | 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 727.00 | 6 727.00 | | 6 727.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 267 415.00 | 5 267 415.00 | | 5 267 415.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 7 025.00 | 8 100.00 | | 7 025.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 28 699.00 | 41 908.00 | | 28 699.00 |
ST Other accounts | 32 479.00 | 33 628.00 | | 32 479.00 |
XQ Rental, rental and co-ownership charges | 1 753.00 | 1 700.00 | | 1 753.00 |
YW Business tax | | 130.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 7 025.00 | 8 230.00 | | 7 025.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 62 931.00 | 77 236.00 | | 62 931.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
