| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 13 979.00 | | 13 979.00 | 13 979.00 |
BZ Other receivables | 20 735.00 | | 20 735.00 | 20 735.00 |
CF Cash and cash equivalents | 33 746.00 | | 33 746.00 | 33 746.00 |
CJ TOTAL (II) | 68 461.00 | | 68 461.00 | 68 461.00 |
CO Grand total (0 to V) | 68 461.00 | | 68 461.00 | 68 461.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 797.00 | | | -49 797.00 |
DL TOTAL (I) | -48 797.00 | | | -48 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 853.00 | | | 38 853.00 |
DW Advances and down payments received on current orders | 6 500.00 | | | 6 500.00 |
DX Trade payables and related accounts | 71 904.00 | | | 71 904.00 |
EC TOTAL (IV) | 117 258.00 | | | 117 258.00 |
EE Grand total (I to V) | 68 461.00 | | | 68 461.00 |
EG Accrued income and payables due within one year | 110 758.00 | | | 110 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 13 979.00 | |
FV Inventory change (raw materials and supplies) | | | -13 979.00 | |
FW Other purchases and external expenses | | | 49 653.00 | |
GF Total Operating Expenses (II) | | | 49 653.00 | |
GG - OPERATING RESULT (I - II) | | | -49 653.00 | |
GR Interest and similar expenses | | | 143.00 | |
GU Total financial expenses (VI) | | | 143.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 797.00 | | | 49 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 797.00 | | | -49 797.00 |
| |
| 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 | 71 904.00 | 71 904.00 | | 71 904.00 |
VB VAT | 12 685.00 | | | 12 685.00 |
VC Group and associates | 1 000.00 | | | 1 000.00 |
VI Group and Associates | 38 853.00 | 38 853.00 | | 38 853.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 050.00 | | | 7 050.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 735.00 | 20 735.00 | | 20 735.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 758.00 | 110 758.00 | | 110 758.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 49 653.00 | | | 49 653.00 |
YZ Total deductible VAT on goods and services | 11 975.00 | | | 11 975.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 49 653.00 | | | 49 653.00 |
