| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 13 645.00 | | 13 645.00 | 13 645.00 |
BJ TOTAL (I) | 13 645.00 | | 13 645.00 | 13 645.00 |
BV Advances and down payments on orders | 39 544.00 | | 39 544.00 | 39 544.00 |
BZ Other receivables | 767.00 | | 767.00 | 767.00 |
CF Cash and cash equivalents | 187.00 | | 187.00 | 187.00 |
CJ TOTAL (II) | 40 498.00 | | 40 498.00 | 40 498.00 |
CO Grand total (0 to V) | 54 143.00 | | 54 143.00 | 54 143.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -36 486.00 | -34 505.00 | | -36 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 813.00 | -1 981.00 | | -2 813.00 |
DL TOTAL (I) | -31 800.00 | -28 986.00 | | -31 800.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 716.00 | 40 143.00 | | 80 716.00 |
DX Trade payables and related accounts | 5 227.00 | 3 600.00 | | 5 227.00 |
EC TOTAL (IV) | 85 943.00 | 43 743.00 | | 85 943.00 |
EE Grand total (I to V) | 54 143.00 | 14 756.00 | | 54 143.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 784.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 784.00 | |
GG - OPERATING RESULT (I - II) | | | -1 783.00 | |
GR Interest and similar expenses | | | 1 030.00 | |
GU Total financial expenses (VI) | | | 1 030.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 030.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 814.00 | 1 981.00 | | 2 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 813.00 | -1 981.00 | | -2 813.00 |