| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 40.00 | | 40.00 | 40.00 |
BZ Other receivables | 606 082.00 | | 606 082.00 | 606 082.00 |
CF Cash and cash equivalents | 187 776.00 | | 187 776.00 | 187 776.00 |
CJ TOTAL (II) | 793 898.00 | | 793 898.00 | 793 898.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 793 898.00 | | 793 898.00 | 793 898.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 101 000.00 | 101 000.00 | | 1 101 000.00 |
DD Legal reserve (1) | 10 100.00 | 10 100.00 | | 10 100.00 |
DH Retained earnings | -906 512.00 | -1 697 235.00 | | -906 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 906 934.00 | 790 723.00 | | -4 906 934.00 |
DL TOTAL (I) | -4 702 346.00 | -795 412.00 | | -4 702 346.00 |
DU Loans and Debts from Credit Institutions (3) | 5 001 173.00 | 419 054.00 | | 5 001 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 249.00 | 4 787.00 | | 8 249.00 |
DX Trade payables and related accounts | 457 411.00 | 957 547.00 | | 457 411.00 |
EB Prepaid income (2) | 29 351.00 | 5 625.00 | | 29 351.00 |
EC TOTAL (IV) | 5 496 183.00 | 1 387 013.00 | | 5 496 183.00 |
ED (V) | 61.00 | | | 61.00 |
EE Grand total (I to V) | 793 898.00 | 591 601.00 | | 793 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 400 131.00 | |
FX Taxes, duties, and similar payments | | | 21 797.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 1 421 929.00 | |
GG - OPERATING RESULT (I - II) | | | -1 421 929.00 | |
GR Interest and similar expenses | | | 15 981.00 | |
GS Negative differences of foreign exchange | | | 111 193.00 | |
GU Total financial expenses (VI) | | | 127 174.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -127 174.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 549 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 357 832.00 | | | 3 357 832.00 |
HH Total exceptional expenses (VIII) | 3 357 832.00 | | | 3 357 832.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 357 832.00 | | | -3 357 832.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1 547 125.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 906 934.00 | 756 402.00 | | 4 906 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 906 934.00 | 790 723.00 | | -4 906 934.00 |
| |
| 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 | 3 036.00 | 3 036.00 | | 3 036.00 |
8B Suppliers and Related Accounts | 457 411.00 | 457 411.00 | | 457 411.00 |
8L Deferred income | 29 351.00 | 29 351.00 | | 29 351.00 |
UX Other trade receivables | 40.00 | 40.00 | | 40.00 |
VB VAT | 603 391.00 | 603 391.00 | | 603 391.00 |
VG Loans with a maturity of up to one year at origin | 5 001 173.00 | 5 001 173.00 | | 5 001 173.00 |
VI Group and Associates | 5 213.00 | 5 213.00 | | 5 213.00 |
VP Miscellaneous | 2 691.00 | 2 691.00 | | 2 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 606 122.00 | | 606 122.00 | 606 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 496 183.00 | 5 496 183.00 | | 5 496 183.00 |
