| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 2 006 372.00 | | 2 006 372.00 | 2 006 372.00 |
BZ Other receivables | 50 022.00 | | 50 022.00 | 50 022.00 |
CF Cash and cash equivalents | 15 530.00 | | 15 530.00 | 15 530.00 |
CJ TOTAL (II) | 2 071 924.00 | | 2 071 924.00 | 2 071 924.00 |
CO Grand total (0 to V) | 2 071 924.00 | | 2 071 924.00 | 2 071 924.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DH Retained earnings | -239 742.00 | | | -239 742.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 507.00 | | | -3 507.00 |
DL TOTAL (I) | -243 249.00 | | | -243 249.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 017 475.00 | | | 2 017 475.00 |
DX Trade payables and related accounts | 268 642.00 | | | 268 642.00 |
DY Tax and social security liabilities | 29 055.00 | | | 29 055.00 |
EC TOTAL (IV) | 2 315 174.00 | | | 2 315 174.00 |
EE Grand total (I to V) | 2 071 924.00 | | | 2 071 924.00 |
EG Accrued income and payables due within one year | 2 315 174.00 | | | 2 315 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 342 231.00 | |
FR Total operating income (I) | | | 342 231.00 | |
FW Other purchases and external expenses | | | 345 543.00 | |
FX Taxes, duties, and similar payments | | | 195.00 | |
GF Total Operating Expenses (II) | | | 345 738.00 | |
GG - OPERATING RESULT (I - II) | | | -3 507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 342 231.00 | | | 342 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 345 738.00 | | | 345 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 507.00 | | | -3 507.00 |
| |
| 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 | 2 017 475.00 | 2 017 475.00 | | 2 017 475.00 |
8B Suppliers and Related Accounts | 268 642.00 | 268 642.00 | | 268 642.00 |
VB VAT | 49 954.00 | | | 49 954.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68.00 | | | 68.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 022.00 | 50 022.00 | | 50 022.00 |
VW VAT | 29 055.00 | 29 055.00 | | 29 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 315 174.00 | 2 315 174.00 | | 2 315 174.00 |
| |
| 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) | 3 225.00 | | | 3 225.00 |
ST Other accounts | 87.00 | | | 87.00 |
YT Subcontracting | 342 231.00 | | | 342 231.00 |
YW Business tax | 195.00 | | | 195.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 195.00 | | | 195.00 |
YZ Total deductible VAT on goods and services | 68 370.00 | | | 68 370.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 345 543.00 | | | 345 543.00 |
