| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 950.00 | | 1 950.00 | 1 950.00 |
AR Technical installations, industrial equipment and tools | 12 348.00 | 12 348.00 | | 12 348.00 |
AT Other tangible assets | 504.00 | 504.00 | | 504.00 |
BJ TOTAL (I) | 14 803.00 | 12 853.00 | 1 950.00 | 14 803.00 |
BT Goods | 3 104 931.00 | | 3 104 931.00 | 3 104 931.00 |
BZ Other receivables | 9 128.00 | | 9 128.00 | 9 128.00 |
CF Cash and cash equivalents | 75 574.00 | | 75 574.00 | 75 574.00 |
CH Prepaid expenses | 7 887.00 | | 7 887.00 | 7 887.00 |
CJ TOTAL (II) | 3 197 522.00 | | 3 197 522.00 | 3 197 522.00 |
CO Grand total (0 to V) | 3 212 325.00 | 12 853.00 | 3 199 472.00 | 3 212 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 693 990.00 | 2 693 990.00 | | 2 693 990.00 |
DB Share, merger, contribution premiums, etc. | 17 900.00 | 17 900.00 | | 17 900.00 |
DD Legal reserve (1) | 227 204.00 | 227 204.00 | | 227 204.00 |
DH Retained earnings | -95 741.00 | -64 646.00 | | -95 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -54 849.00 | -31 095.00 | | -54 849.00 |
DL TOTAL (I) | 2 788 502.00 | 2 843 352.00 | | 2 788 502.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400 566.00 | 301 000.00 | | 400 566.00 |
DX Trade payables and related accounts | 10 402.00 | 23 946.00 | | 10 402.00 |
EA Other liabilities | | 211.00 | | |
EC TOTAL (IV) | 410 969.00 | 325 158.00 | | 410 969.00 |
EE Grand total (I to V) | 3 199 472.00 | 3 168 510.00 | | 3 199 472.00 |
EG Accrued income and payables due within one year | 410 969.00 | 325 158.00 | | 410 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 107 873.00 | | 107 873.00 | 107 873.00 |
FJ Net sales | 107 873.00 | | 107 873.00 | 107 873.00 |
FR Total operating income (I) | | | 107 873.00 | |
FS Purchases of goods (including customs duties) | | | 41 303.00 | |
FT Inventory change (goods) | | | 40 837.00 | |
FU Purchases of raw materials and other supplies | | | 954.00 | |
FW Other purchases and external expenses | | | 83 634.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
GE Other Expenses | | | 120.00 | |
GF Total Operating Expenses (II) | | | 167 295.00 | |
GG - OPERATING RESULT (I - II) | | | -59 422.00 | |
GN Positive exchange differences | | | 4 646.00 | |
GP Total financial income (V) | | | 4 646.00 | |
GS Negative differences of foreign exchange | | | 74.00 | |
GU Total financial expenses (VI) | | | 74.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 572.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -54 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 112 519.00 | 125 880.00 | | 112 519.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 167 368.00 | 156 975.00 | | 167 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -54 850.00 | -31 096.00 | | -54 850.00 |
