| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 512 556.00 | 296 656.00 | 215 900.00 | 512 556.00 |
BV Advances and down payments on orders | 1 582.00 | | 1 582.00 | 1 582.00 |
BZ Other receivables | 4 194.00 | | 4 194.00 | 4 194.00 |
CF Cash and cash equivalents | 9.00 | | 9.00 | 9.00 |
CJ TOTAL (II) | 518 342.00 | 296 656.00 | 221 686.00 | 518 342.00 |
CO Grand total (0 to V) | 518 342.00 | 296 656.00 | 221 686.00 | 518 342.00 |
CR Shares due in more than one year | 4 194.00 | | | 4 194.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 433.00 | | | 11 433.00 |
DD Legal reserve (1) | 1 143.00 | | | 1 143.00 |
DH Retained earnings | -1 754 496.00 | | | -1 754 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -787.00 | | | -787.00 |
DL TOTAL (I) | -1 742 707.00 | | | -1 742 707.00 |
DU Loans and Debts from Credit Institutions (3) | 275 975.00 | | | 275 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 574 911.00 | | | 1 574 911.00 |
DX Trade payables and related accounts | 1 452.00 | | | 1 452.00 |
DY Tax and social security liabilities | 112 055.00 | | | 112 055.00 |
EC TOTAL (IV) | 1 964 394.00 | | | 1 964 394.00 |
EE Grand total (I to V) | 221 686.00 | | | 221 686.00 |
EG Accrued income and payables due within one year | 39 501.00 | | | 39 501.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 704.00 | | 6 704.00 | 6 704.00 |
FJ Net sales | 6 704.00 | | 6 704.00 | 6 704.00 |
FR Total operating income (I) | | | 6 704.00 | |
FW Other purchases and external expenses | | | 6 694.00 | |
FX Taxes, duties, and similar payments | | | 798.00 | |
GF Total Operating Expenses (II) | | | 7 492.00 | |
GG - OPERATING RESULT (I - II) | | | -787.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 704.00 | | | 6 704.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 492.00 | | | 7 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -787.00 | | | -787.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 296 656.00 | | | 296 656.00 |
7B Total provisions for depreciation | 296 656.00 | | | 296 656.00 |
7C Grand total | 296 656.00 | | | 296 656.00 |
| |
| 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 | 2 134.00 | 2 134.00 | | 2 134.00 |
8B Suppliers and Related Accounts | 1 452.00 | 1 452.00 | | 1 452.00 |
VH Loans with a maturity of more than one year at origin | 275 975.00 | 35 915.00 | | 275 975.00 |
VI Group and Associates | 1 572 777.00 | | 1 572 777.00 | 1 572 777.00 |
VQ Other Taxes, Duties, and Similar Debts | 112 055.00 | | 112 055.00 | 112 055.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 194.00 | | | 4 194.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 194.00 | | 4 194.00 | 4 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 964 394.00 | 39 501.00 | 1 684 832.00 | 1 964 394.00 |
| |
| 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 | 798.00 | | | 798.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 003.00 | | | 3 003.00 |
ST Other accounts | 277.00 | | | 277.00 |
XQ Rental, rental and co-ownership charges | 3 414.00 | | | 3 414.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 798.00 | | | 798.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 694.00 | | | 6 694.00 |
