| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 831 166.00 | | 831 166.00 | 831 166.00 |
BJ TOTAL (I) | 831 166.00 | | 831 166.00 | 831 166.00 |
BV Advances and down payments on orders | 338 386.00 | | 338 386.00 | 338 386.00 |
BZ Other receivables | 112 102.00 | | 112 102.00 | 112 102.00 |
CF Cash and cash equivalents | 11 815.00 | | 11 815.00 | 11 815.00 |
CJ TOTAL (II) | 462 303.00 | | 462 303.00 | 462 303.00 |
CO Grand total (0 to V) | 1 293 468.00 | | 1 293 468.00 | 1 293 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -62 390.00 | | | -62 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 199.00 | | | -3 199.00 |
DL TOTAL (I) | -64 588.00 | | | -64 588.00 |
DV Miscellaneous Loans and Financial Debts (4) | 687 592.00 | | | 687 592.00 |
DX Trade payables and related accounts | 670 465.00 | | | 670 465.00 |
EC TOTAL (IV) | 1 358 057.00 | | | 1 358 057.00 |
EE Grand total (I to V) | 1 293 468.00 | | | 1 293 468.00 |
EG Accrued income and payables due within one year | 670 465.00 | | | 670 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 841.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 842.00 | |
FW Other purchases and external expenses | | | 3 512.00 | |
FX Taxes, duties, and similar payments | | | 528.00 | |
GF Total Operating Expenses (II) | | | 4 040.00 | |
GG - OPERATING RESULT (I - II) | | | -3 199.00 | |
GM Reversals of provisions and transfers of expenses | | | 8 246.00 | |
GP Total financial income (V) | | | 8 246.00 | |
GR Interest and similar expenses | | | 8 246.00 | |
GU Total financial expenses (VI) | | | 8 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 087.00 | | | 9 087.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 088.00 | | | 9 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 286.00 | | | 12 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 199.00 | | | -3 199.00 |
| |
| 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 | 263 358.00 | | 567 808.00 | 263 358.00 |
I4 DECREASES Grand Total | | | 831 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 831 166.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 263 358.00 | | 567 808.00 | 263 358.00 |
| |
| 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 | 687 592.00 | | | 687 592.00 |
8B Suppliers and Related Accounts | 670 465.00 | 670 465.00 | | 670 465.00 |
VB VAT | 112 102.00 | | | 112 102.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 102.00 | 112 102.00 | | 112 102.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 358 057.00 | 670 465.00 | | 1 358 057.00 |
| |
| 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 | 327.00 | | | 327.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 300.00 | | | 2 300.00 |
ST Other accounts | 101.00 | | | 101.00 |
XQ Rental, rental and co-ownership charges | 1 111.00 | | | 1 111.00 |
YW Business tax | 201.00 | | | 201.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 528.00 | | | 528.00 |
YZ Total deductible VAT on goods and services | 274.00 | | | 274.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 512.00 | | | 3 512.00 |
