| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 196 816.00 | 196 816.00 | | 196 816.00 |
BV Advances and down payments on orders | 7 228.00 | | 7 228.00 | 7 228.00 |
BZ Other receivables | 1 802.00 | | 1 802.00 | 1 802.00 |
CF Cash and cash equivalents | 26.00 | | 26.00 | 26.00 |
CJ TOTAL (II) | 205 871.00 | 196 816.00 | 9 055.00 | 205 871.00 |
CO Grand total (0 to V) | 205 871.00 | 196 816.00 | 9 055.00 | 205 871.00 |
| |
| 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 | -138 933.00 | | | -138 933.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -191 632.00 | | | -191 632.00 |
DL TOTAL (I) | -329 565.00 | | | -329 565.00 |
DX Trade payables and related accounts | 5 022.00 | | | 5 022.00 |
EA Other liabilities | 333 598.00 | | | 333 598.00 |
EC TOTAL (IV) | 338 620.00 | | | 338 620.00 |
EE Grand total (I to V) | 9 055.00 | | | 9 055.00 |
EG Accrued income and payables due within one year | 338 620.00 | | | 338 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 6 639.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 196 816.00 | |
GF Total Operating Expenses (II) | | | 203 455.00 | |
GG - OPERATING RESULT (I - II) | | | -203 454.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -203 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 11 822.00 | | | 11 822.00 |
HD Total exceptional income (VII) | 11 822.00 | | | 11 822.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 822.00 | | | 11 822.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 823.00 | | | 11 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 455.00 | | | 203 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -191 632.00 | | | -191 632.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 196 816.00 | | |
7B Total provisions for depreciation | | 196 816.00 | | |
7C Grand total | | 196 816.00 | | |
UE of which provisions and reversals: - Operating | | 196 816.00 | | |
| |
| 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 | 5 022.00 | 5 022.00 | | 5 022.00 |
8K Other liabilities (including liabilities related to repo transactions) | 333 598.00 | 333 598.00 | | 333 598.00 |
VB VAT | 1 802.00 | | | 1 802.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 802.00 | 1 802.00 | | 1 802.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 338 620.00 | 338 620.00 | | 338 620.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 140.00 | | | 6 140.00 |
ST Other accounts | 499.00 | | | 499.00 |
YZ Total deductible VAT on goods and services | 1 388.00 | | | 1 388.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 639.00 | | | 6 639.00 |
