| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 650.00 | | 650.00 | 650.00 |
BL Raw materials, supplies | 352 192.00 | 214 692.00 | 137 500.00 | 352 192.00 |
BN Goods in progress | 311 848.00 | 311 848.00 | | 311 848.00 |
BZ Other receivables | 104 131.00 | | 104 131.00 | 104 131.00 |
CF Cash and cash equivalents | 28.00 | | 28.00 | 28.00 |
CJ TOTAL (II) | 768 201.00 | 526 541.00 | 241 660.00 | 768 201.00 |
CO Grand total (0 to V) | 768 851.00 | 526 541.00 | 242 310.00 | 768 851.00 |
CU Other investments | 650.00 | | 650.00 | 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -760 638.00 | -716 568.00 | | -760 638.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 946.00 | -44 070.00 | | -26 946.00 |
DL TOTAL (I) | -786 584.00 | -759 638.00 | | -786 584.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 027 275.00 | 1 000 040.00 | | 1 027 275.00 |
DX Trade payables and related accounts | 1 620.00 | 1 260.00 | | 1 620.00 |
EC TOTAL (IV) | 1 028 895.00 | 1 001 300.00 | | 1 028 895.00 |
EE Grand total (I to V) | 242 310.00 | 241 662.00 | | 242 310.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 800.00 | |
FX Taxes, duties, and similar payments | | | 1 555.00 | |
GE Other Expenses | | | 146.00 | |
GF Total Operating Expenses (II) | | | 3 501.00 | |
GG - OPERATING RESULT (I - II) | | | -3 501.00 | |
GR Interest and similar expenses | | | 22 656.00 | |
GU Total financial expenses (VI) | | | 22 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 789.00 | 19 338.00 | | 789.00 |
HH Total exceptional expenses (VIII) | 789.00 | 19 338.00 | | 789.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -789.00 | -19 338.00 | | -789.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 946.00 | 44 070.00 | | 26 946.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 946.00 | -44 070.00 | | -26 946.00 |
| |
| 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 | 650.00 | | | 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 650.00 | |
I4 DECREASES Grand Total | | | 650.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 650.00 | | | 650.00 |
| |
| 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 | 1 620.00 | 1 620.00 | | 1 620.00 |
VB VAT | 103 854.00 | | | 103 854.00 |
VC Group and associates | 277.00 | | | 277.00 |
VI Group and Associates | 1 027 275.00 | 1 027 275.00 | | 1 027 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 104 131.00 | 104 131.00 | | 104 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 028 895.00 | 1 028 895.00 | | 1 028 895.00 |
