| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 759 628.00 | | 759 628.00 | 759 628.00 |
BV Advances and down payments on orders | 4 039.00 | | 4 039.00 | 4 039.00 |
BZ Other receivables | 168 014.00 | | 168 014.00 | 168 014.00 |
CF Cash and cash equivalents | 768.00 | | 768.00 | 768.00 |
CJ TOTAL (II) | 932 449.00 | | 932 449.00 | 932 449.00 |
CO Grand total (0 to V) | 932 449.00 | | 932 449.00 | 932 449.00 |
| |
| 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) | -321.00 | | | -321.00 |
DL TOTAL (I) | 679.00 | | | 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 426 327.00 | | | 426 327.00 |
DX Trade payables and related accounts | 505 444.00 | | | 505 444.00 |
EC TOTAL (IV) | 931 770.00 | | | 931 770.00 |
EE Grand total (I to V) | 932 449.00 | | | 932 449.00 |
EG Accrued income and payables due within one year | 931 770.00 | | | 931 770.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 642 496.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 619.00 | |
FR Total operating income (I) | | | 647 115.00 | |
FW Other purchases and external expenses | | | 645 753.00 | |
FX Taxes, duties, and similar payments | | | 243.00 | |
GF Total Operating Expenses (II) | | | 645 996.00 | |
GG - OPERATING RESULT (I - II) | | | 1 119.00 | |
GR Interest and similar expenses | | | 1 440.00 | |
GU Total financial expenses (VI) | | | 1 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 647 115.00 | | | 647 115.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 647 436.00 | | | 647 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -321.00 | | | -321.00 |
| |
| 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 | 505 444.00 | 505 444.00 | | 505 444.00 |
VB VAT | 149 234.00 | | | 149 234.00 |
VI Group and Associates | 426 327.00 | 426 327.00 | | 426 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 168 014.00 | 168 014.00 | | 168 014.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 931 770.00 | 931 770.00 | | 931 770.00 |
| |
| 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 | 43.00 | | | 43.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 62 621.00 | | | 62 621.00 |
ST Other accounts | 23 590.00 | | | 23 590.00 |
YT Subcontracting | 559 542.00 | | | 559 542.00 |
YW Business tax | 200.00 | | | 200.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 243.00 | | | 243.00 |
YZ Total deductible VAT on goods and services | 124 194.00 | | | 124 194.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 645 753.00 | | | 645 753.00 |
