| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 11 361 677.00 | | 11 361 677.00 | 11 361 677.00 |
BV Advances and down payments on orders | 203.00 | | 203.00 | 203.00 |
BZ Other receivables | 185 928.00 | | 185 928.00 | 185 928.00 |
CJ TOTAL (II) | 11 547 808.00 | | 11 547 808.00 | 11 547 808.00 |
CO Grand total (0 to V) | 11 547 808.00 | | 11 547 808.00 | 11 547 808.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -223 983.00 | | | -223 983.00 |
DL TOTAL (I) | -218 983.00 | | | -218 983.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 462 318.00 | | | 11 462 318.00 |
DX Trade payables and related accounts | 304 473.00 | | | 304 473.00 |
EC TOTAL (IV) | 11 766 792.00 | | | 11 766 792.00 |
EE Grand total (I to V) | 11 547 808.00 | | | 11 547 808.00 |
EG Accrued income and payables due within one year | 11 766 792.00 | | | 11 766 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 1 311 904.00 | |
FR Total operating income (I) | | | 1 311 904.00 | |
FW Other purchases and external expenses | | | 1 277 584.00 | |
FX Taxes, duties, and similar payments | | | 34 440.00 | |
GF Total Operating Expenses (II) | | | 1 312 025.00 | |
GG - OPERATING RESULT (I - II) | | | -120.00 | |
GR Interest and similar expenses | | | 223 863.00 | |
GU Total financial expenses (VI) | | | 223 863.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -223 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -223 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 311 904.00 | | | 1 311 904.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 535 888.00 | | | 1 535 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -223 983.00 | | | -223 983.00 |
| |
| 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 | 304 473.00 | 304 473.00 | | 304 473.00 |
VB VAT | 185 928.00 | | | 185 928.00 |
VI Group and Associates | 11 462 318.00 | 11 462 318.00 | | 11 462 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 928.00 | 185 928.00 | | 185 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 766 792.00 | 11 766 792.00 | | 11 766 792.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 34 365.00 | | | 34 365.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 244.00 | | | 1 244.00 |
ST Other accounts | 1 276 339.00 | | | 1 276 339.00 |
YW Business tax | 75.00 | | | 75.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 34 440.00 | | | 34 440.00 |
YZ Total deductible VAT on goods and services | 195 321.00 | | | 195 321.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 277 584.00 | | | 1 277 584.00 |
