| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 637 905.00 | 459 000.00 | 178 905.00 | 637 905.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 256 793.00 | | 256 793.00 | 256 793.00 |
BZ Other receivables | 195 003.00 | | 195 003.00 | 195 003.00 |
CF Cash and cash equivalents | 11 014.00 | | 11 014.00 | 11 014.00 |
CJ TOTAL (II) | 462 810.00 | | 462 810.00 | 462 810.00 |
CO Grand total (0 to V) | 1 100 715.00 | 459 000.00 | 641 715.00 | 1 100 715.00 |
CS Evaluated investments - equity method | 637 905.00 | 459 000.00 | 178 905.00 | 637 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | | 68 752.00 | | |
DH Retained earnings | -66 828.00 | | | -66 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 169.00 | -135 590.00 | | -22 169.00 |
DK Regulated provisions | 7 139.00 | 5 557.00 | | 7 139.00 |
DL TOTAL (I) | -80 759.00 | -60 170.00 | | -80 759.00 |
DP Provisions for Risks | 4 500.00 | | | 4 500.00 |
DR TOTAL (IV) | 4 500.00 | | | 4 500.00 |
DU Loans and Debts from Credit Institutions (3) | | 206.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 216 487.00 | 274 486.00 | | 216 487.00 |
DX Trade payables and related accounts | 457 046.00 | 798 330.00 | | 457 046.00 |
DY Tax and social security liabilities | 34 649.00 | 34 649.00 | | 34 649.00 |
DZ Fixed asset liabilities and related accounts | | 20 000.00 | | |
EA Other liabilities | 9 791.00 | | | 9 791.00 |
EC TOTAL (IV) | 717 973.00 | 1 127 672.00 | | 717 973.00 |
EE Grand total (I to V) | 641 715.00 | 1 067 502.00 | | 641 715.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 18 144.00 | |
FR Total operating income (I) | | | 18 144.00 | |
FS Purchases of goods (including customs duties) | | | 2 000.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 13 062.00 | |
FX Taxes, duties, and similar payments | | | -3 286.00 | |
GB Operating Expenses - Provisions | | | 4 500.00 | |
GE Other Expenses | | | 22 039.00 | |
GF Total Operating Expenses (II) | | | 38 316.00 | |
GG - OPERATING RESULT (I - II) | | | -20 172.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | -7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 581.00 | 1 581.00 | | 1 581.00 |
HH Total exceptional expenses (VIII) | 1 581.00 | 1 581.00 | | 1 581.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 581.00 | -1 581.00 | | -1 581.00 |
HK Income tax | 409.00 | 430 382.00 | | 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 144.00 | 503 598.00 | | 18 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 312.00 | 639 188.00 | | 40 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 169.00 | -135 590.00 | | -22 169.00 |
| |
| 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 | 637 905.00 | | | 637 905.00 |
I3 DECREASES Total Financial Fixed Assets | | | 637 905.00 | |
I4 DECREASES Grand Total | | | 637 905.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 637 905.00 | | | 637 905.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 4 500.00 | | |
7C Grand total | | 4 500.00 | | |
UE of which provisions and reversals: - Operating | | 4 500.00 | | |
UJ - Exceptional | | 1 581.00 | | |
| |
| 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 | 457 046.00 | 457 046.00 | | 457 046.00 |
8D Social Security and Other Social Organizations | 34 649.00 | 34 649.00 | | 34 649.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 791.00 | 9 791.00 | | 9 791.00 |
UX Other trade receivables | 256 793.00 | 256 793.00 | | 256 793.00 |
VB VAT | 131 239.00 | 131 239.00 | | 131 239.00 |
VI Group and Associates | 216 487.00 | 216 487.00 | | 216 487.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63 764.00 | 63 764.00 | | 63 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 462 810.00 | 462 810.00 | | 462 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 717 973.00 | 717 973.00 | | 717 973.00 |
