| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 746.00 | 1 746.00 | | 1 746.00 |
BH Other financial assets | 65.00 | | 65.00 | 65.00 |
BJ TOTAL (I) | 1 811.00 | 1 746.00 | 65.00 | 1 811.00 |
BN Goods in progress | 671 318.00 | | 671 318.00 | 671 318.00 |
BX Customers and related accounts | 159.00 | | 159.00 | 159.00 |
BZ Other receivables | 559.00 | | 559.00 | 559.00 |
CF Cash and cash equivalents | 2 578.00 | | 2 578.00 | 2 578.00 |
CH Prepaid expenses | 367.00 | | 367.00 | 367.00 |
CJ TOTAL (II) | 674 983.00 | | 674 983.00 | 674 983.00 |
CO Grand total (0 to V) | 676 795.00 | 1 746.00 | 675 048.00 | 676 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DH Retained earnings | -20 686.00 | -38 149.00 | | -20 686.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 962.00 | 17 463.00 | | 3 962.00 |
DL TOTAL (I) | 143 276.00 | 139 313.00 | | 143 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 527 863.00 | 587 464.00 | | 527 863.00 |
DX Trade payables and related accounts | 3 908.00 | 15 344.00 | | 3 908.00 |
DY Tax and social security liabilities | | 20 218.00 | | |
EC TOTAL (IV) | 531 772.00 | 623 026.00 | | 531 772.00 |
EE Grand total (I to V) | 675 048.00 | 762 340.00 | | 675 048.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 23 935.00 | | 23 935.00 | 23 935.00 |
FJ Net sales | 23 935.00 | | 23 935.00 | 23 935.00 |
FM Inventory production | | | 132 194.00 | |
FR Total operating income (I) | | | 156 129.00 | |
FW Other purchases and external expenses | | | 149 292.00 | |
FX Taxes, duties, and similar payments | | | 2 873.00 | |
GF Total Operating Expenses (II) | | | 152 166.00 | |
GG - OPERATING RESULT (I - II) | | | 3 962.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 156 129.00 | 100 342.00 | | 156 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 166.00 | 82 879.00 | | 152 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 962.00 | 17 463.00 | | 3 962.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 812.00 | | | 1 812.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65.00 | |
I4 DECREASES Grand Total | | | 1 812.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 747.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 747.00 | | | 1 747.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 65.00 | | | 65.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 747.00 | | | 1 747.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 747.00 | | | 1 747.00 |
| |
| 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 | 2 770.00 | 2 770.00 | | 2 770.00 |
8B Suppliers and Related Accounts | 3 909.00 | 3 909.00 | | 3 909.00 |
UT Other financial assets | 65.00 | 65.00 | | 65.00 |
UX Other trade receivables | 160.00 | | | 160.00 |
VB VAT | 559.00 | | | 559.00 |
VI Group and Associates | 525 093.00 | 525 093.00 | | 525 093.00 |
VS Prepaid expenses | 367.00 | | | 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 151.00 | 1 151.00 | | 1 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 531 772.00 | 531 772.00 | | 531 772.00 |
