| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 44 320.00 | 44 080.00 | 240.00 | 44 320.00 |
AR Technical installations, industrial equipment and tools | 2 850.00 | 2 850.00 | | 2 850.00 |
AT Other tangible assets | 4 660.00 | 4 660.00 | | 4 660.00 |
BJ TOTAL (I) | 51 845.00 | 51 590.00 | 255.00 | 51 845.00 |
BT Goods | | | | |
BX Customers and related accounts | 1 084.00 | | 1 084.00 | 1 084.00 |
BZ Other receivables | 248.00 | | 248.00 | 248.00 |
CF Cash and cash equivalents | 5 402.00 | | 5 402.00 | 5 402.00 |
CH Prepaid expenses | 514.00 | | 514.00 | 514.00 |
CJ TOTAL (II) | 7 247.00 | | 7 247.00 | 7 247.00 |
CO Grand total (0 to V) | 59 092.00 | 51 590.00 | 7 502.00 | 59 092.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 39 385.00 | 50 674.00 | | 39 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -158 866.00 | -11 288.00 | | -158 866.00 |
DL TOTAL (I) | -108 480.00 | 50 385.00 | | -108 480.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 574.00 | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 701.00 | 112 701.00 | | 112 701.00 |
DX Trade payables and related accounts | 18.00 | 21 361.00 | | 18.00 |
DY Tax and social security liabilities | 2 068.00 | 600.00 | | 2 068.00 |
EA Other liabilities | 1 190.00 | 1 190.00 | | 1 190.00 |
EC TOTAL (IV) | 115 982.00 | 136 426.00 | | 115 982.00 |
EE Grand total (I to V) | 7 502.00 | 186 811.00 | | 7 502.00 |
EG Accrued income and payables due within one year | 115 982.00 | 136 426.00 | | 115 982.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | 574.00 | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 17 749.00 | | 17 749.00 | 17 749.00 |
FG Production sold - services | 23 861.00 | | 23 861.00 | 23 861.00 |
FJ Net sales | 41 610.00 | | 41 610.00 | 41 610.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 440.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 76 054.00 | |
FS Purchases of goods (including customs duties) | | | -345.00 | |
FT Inventory change (goods) | | | 215 251.00 | |
FW Other purchases and external expenses | | | 12 570.00 | |
FX Taxes, duties, and similar payments | | | 957.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 230.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 229 666.00 | |
GG - OPERATING RESULT (I - II) | | | -153 611.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -153 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 214.00 | 2 160.00 | | 5 214.00 |
HH Total exceptional expenses (VIII) | 5 214.00 | 2 160.00 | | 5 214.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 214.00 | -2 160.00 | | -5 214.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 054.00 | 69 023.00 | | 76 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 920.00 | 80 312.00 | | 234 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -158 866.00 | -11 288.00 | | -158 866.00 |
| |
| 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 | 60 566.00 | | | 60 566.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 51 845.00 | |
IO DECREASES Total including other intangible assets | | | 44 320.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 510.00 | |
KD ACQUISITIONS Total including other intangible assets | 53 041.00 | | | 53 041.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 510.00 | | | 7 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 167.00 | | | 56 167.00 |
PE DEPRECIATION Total including other intangible assets | 48 657.00 | | | 48 657.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 510.00 | | | 7 510.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 34 440.00 | | 34 440.00 | 34 440.00 |
7B Total provisions for depreciation | 34 440.00 | | 34 440.00 | 34 440.00 |
7C Grand total | 34 440.00 | | 34 440.00 | 34 440.00 |
UE of which provisions and reversals: - Operating | | | 34 440.00 | |
| |
| 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 | 18.00 | 18.00 | | 18.00 |
8D Social Security and Other Social Organizations | 12.00 | 12.00 | | 12.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 190.00 | 1 190.00 | | 1 190.00 |
UX Other trade receivables | 1 084.00 | 1 084.00 | | 1 084.00 |
VH Loans with a maturity of more than one year at origin | 5.00 | 5.00 | | 5.00 |
VI Group and Associates | 112 701.00 | 112 701.00 | | 112 701.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 248.00 | 248.00 | | 248.00 |
VS Prepaid expenses | 514.00 | 514.00 | | 514.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 846.00 | 1 846.00 | | 1 846.00 |
VW VAT | 2 056.00 | 2 056.00 | | 2 056.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 982.00 | 115 982.00 | | 115 982.00 |
