| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 993 334.00 | 872 916.00 | 120 418.00 | 993 334.00 |
BJ TOTAL (I) | 993 334.00 | 872 916.00 | 120 418.00 | 993 334.00 |
BT Goods | 92 293.00 | | 92 293.00 | 92 293.00 |
BX Customers and related accounts | 1 379.00 | | 1 379.00 | 1 379.00 |
BZ Other receivables | 32 245.00 | | 32 245.00 | 32 245.00 |
CF Cash and cash equivalents | 72 134.00 | | 72 134.00 | 72 134.00 |
CH Prepaid expenses | 4 470.00 | | 4 470.00 | 4 470.00 |
CJ TOTAL (II) | 202 521.00 | | 202 521.00 | 202 521.00 |
CO Grand total (0 to V) | 1 195 855.00 | 872 916.00 | 322 939.00 | 1 195 855.00 |
| |
| 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 |
DF Regulated reserves (1) | 141 191.00 | | | 141 191.00 |
DH Retained earnings | | -318 535.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -364 968.00 | -1 240 274.00 | | -364 968.00 |
DL TOTAL (I) | -213 777.00 | -1 548 809.00 | | -213 777.00 |
DX Trade payables and related accounts | 177 094.00 | 213 862.00 | | 177 094.00 |
DY Tax and social security liabilities | 71 929.00 | 40 364.00 | | 71 929.00 |
EA Other liabilities | 287 693.00 | 1 635 335.00 | | 287 693.00 |
EC TOTAL (IV) | 536 716.00 | 1 889 561.00 | | 536 716.00 |
EE Grand total (I to V) | 322 939.00 | 340 752.00 | | 322 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 578 096.00 | | 1 578 096.00 | 1 578 096.00 |
FJ Net sales | 1 578 096.00 | | 1 578 096.00 | 1 578 096.00 |
FO Operating subsidies | | | 1 339.00 | |
FQ Other income | | | 494.00 | |
FR Total operating income (I) | | | 1 579 929.00 | |
FS Purchases of goods (including customs duties) | | | 1 158 225.00 | |
FT Inventory change (goods) | | | 152 989.00 | |
FW Other purchases and external expenses | | | 331 212.00 | |
FX Taxes, duties, and similar payments | | | 4 234.00 | |
FY Salaries and Wages | | | 256 447.00 | |
FZ Social Security Contributions | | | 30 043.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80 012.00 | |
GE Other Expenses | | | 1 951.00 | |
GF Total Operating Expenses (II) | | | 2 015 112.00 | |
GG - OPERATING RESULT (I - II) | | | -435 184.00 | |
GR Interest and similar expenses | | | 12 880.00 | |
GU Total financial expenses (VI) | | | 12 880.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -448 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 83 096.00 | | | 83 096.00 |
HD Total exceptional income (VII) | 83 096.00 | | | 83 096.00 |
HG Exceptional depreciation and provisions | | 653 403.00 | | |
HH Total exceptional expenses (VIII) | | 653 403.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 83 096.00 | -653 403.00 | | 83 096.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 663 025.00 | 1 635 622.00 | | 1 663 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 027 993.00 | 2 875 896.00 | | 2 027 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -364 968.00 | -1 240 274.00 | | -364 968.00 |
| |
| 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 | 993 334.00 | | | 993 334.00 |
I4 DECREASES Grand Total | | | 993 334.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 993 334.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 993 334.00 | | | 993 334.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 222 597.00 | 80 012.00 | | 222 597.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 222 597.00 | 80 012.00 | | 222 597.00 |
| |
| 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 | 177 094.00 | 177 094.00 | | 177 094.00 |
8C Staff and Related Accounts | 33 770.00 | 33 770.00 | | 33 770.00 |
UX Other trade receivables | 1 379.00 | 1 379.00 | | 1 379.00 |
UY Staff and related accounts | 59.00 | 59.00 | | 59.00 |
VB VAT | 30 933.00 | 30 933.00 | | 30 933.00 |
VI Group and Associates | 287 693.00 | 287 693.00 | | 287 693.00 |
VQ Other Taxes, Duties, and Similar Debts | 380.00 | 380.00 | | 380.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 253.00 | 1 253.00 | | 1 253.00 |
VS Prepaid expenses | 4 470.00 | 4 470.00 | | 4 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 094.00 | 38 094.00 | | 38 094.00 |
VW VAT | 37 779.00 | 37 779.00 | | 37 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 536 716.00 | 536 716.00 | | 536 716.00 |
