| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 1 247 104.00 | 117 677.00 | 1 129 427.00 | 1 247 104.00 |
BR Intermediate and finished products | 191 677.00 | | 191 677.00 | 191 677.00 |
BZ Other receivables | 16 244.00 | | 16 244.00 | 16 244.00 |
CJ TOTAL (II) | 1 455 026.00 | 117 677.00 | 1 337 349.00 | 1 455 026.00 |
CO Grand total (0 to V) | 1 455 026.00 | 117 677.00 | 1 337 349.00 | 1 455 026.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 70 357.00 | | | 70 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -138 224.00 | | | -138 224.00 |
DL TOTAL (I) | -56 867.00 | | | -56 867.00 |
DU Loans and Debts from Credit Institutions (3) | 103 353.00 | | | 103 353.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 199 126.00 | | | 1 199 126.00 |
DX Trade payables and related accounts | 91 737.00 | | | 91 737.00 |
EC TOTAL (IV) | 1 394 215.00 | | | 1 394 215.00 |
EE Grand total (I to V) | 1 337 349.00 | | | 1 337 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 739.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 117 677.00 | |
GE Other Expenses | | | 12 233.00 | |
GF Total Operating Expenses (II) | | | 131 649.00 | |
GG - OPERATING RESULT (I - II) | | | -131 649.00 | |
GR Interest and similar expenses | | | 19 025.00 | |
GU Total financial expenses (VI) | | | 19 025.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -150 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 450.00 | | | 12 450.00 |
HD Total exceptional income (VII) | 12 450.00 | | | 12 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 450.00 | | | 12 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 450.00 | | | 12 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 674.00 | | | 150 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -138 224.00 | | | -138 224.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 117 677.00 | | |
7B Total provisions for depreciation | | 117 677.00 | | |
7C Grand total | | 117 677.00 | | |
UE of which provisions and reversals: - Operating | | 117 677.00 | | |
| |
| 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 | 91 737.00 | 91 737.00 | | 91 737.00 |
VB VAT | 10 019.00 | | | 10 019.00 |
VH Loans with a maturity of more than one year at origin | 103 353.00 | | 103 353.00 | 103 353.00 |
VI Group and Associates | 1 199 126.00 | 1 199 126.00 | | 1 199 126.00 |
VM Income taxes | 6 225.00 | | | 6 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 244.00 | 16 244.00 | | 16 244.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 394 215.00 | 1 290 863.00 | 103 353.00 | 1 394 215.00 |
