| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 100.00 | 495.00 | 605.00 | 1 100.00 |
BF Loans | 127 409.00 | | 127 409.00 | 127 409.00 |
BH Other financial assets | 8 072.00 | | 8 072.00 | 8 072.00 |
BJ TOTAL (I) | 49 172.00 | 495.00 | 48 677.00 | 49 172.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 180 000.00 | | 180 000.00 | 180 000.00 |
BZ Other receivables | 564 793.00 | | 564 793.00 | 564 793.00 |
CF Cash and cash equivalents | 51 917.00 | | 51 917.00 | 51 917.00 |
CJ TOTAL (II) | 796 710.00 | | 796 710.00 | 796 710.00 |
CO Grand total (0 to V) | 845 882.00 | 495.00 | 845 387.00 | 845 882.00 |
CU Other investments | 40 000.00 | | 40 000.00 | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 461 499.00 | 291 532.00 | | 461 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -818.00 | 169 967.00 | | -818.00 |
DL TOTAL (I) | 680 681.00 | 681 499.00 | | 680 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 92 332.00 | | |
DW Advances and down payments received on current orders | 1.00 | | | 1.00 |
DX Trade payables and related accounts | 161 408.00 | 160 880.00 | | 161 408.00 |
DY Tax and social security liabilities | 3 298.00 | 43 732.00 | | 3 298.00 |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 164 706.00 | 296 944.00 | | 164 706.00 |
EE Grand total (I to V) | 845 387.00 | 978 443.00 | | 845 387.00 |
EG Accrued income and payables due within one year | 164 706.00 | 296 944.00 | | 164 706.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 150 000.00 | |
FJ Net sales | | | 150 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 740.00 | |
FR Total operating income (I) | | | 165 740.00 | |
FW Other purchases and external expenses | | | 58 909.00 | |
FX Taxes, duties, and similar payments | | | 709.00 | |
FY Salaries and Wages | | | 106 572.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 367.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 166 558.00 | |
GG - OPERATING RESULT (I - II) | | | -818.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 129 410.00 | | |
HH Total exceptional expenses (VIII) | | 129 410.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -129 410.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 165 740.00 | 577 913.00 | | 165 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 558.00 | 407 947.00 | | 166 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -818.00 | 169 967.00 | | -818.00 |
| |
| 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 | 161 408.00 | 161 408.00 | | 161 408.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UP Loans | 127 409.00 | | | 127 409.00 |
UT Other financial assets | 8 072.00 | | | 8 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 752 865.00 | 744 793.00 | 8 072.00 | 752 865.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 164 706.00 | 164 706.00 | | 164 706.00 |
