| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 2 575 229.00 | 994 821.00 | 1 580 408.00 | 2 575 229.00 |
BZ Other receivables | 4 170.00 | | 4 170.00 | 4 170.00 |
CF Cash and cash equivalents | 301.00 | | 301.00 | 301.00 |
CH Prepaid expenses | 1 050.00 | | 1 050.00 | 1 050.00 |
CJ TOTAL (II) | 2 580 751.00 | 994 821.00 | 1 585 930.00 | 2 580 751.00 |
CO Grand total (0 to V) | 2 580 751.00 | 994 821.00 | 1 585 930.00 | 2 580 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 532 000.00 | 532 000.00 | | 532 000.00 |
DD Legal reserve (1) | 26 415.00 | 26 415.00 | | 26 415.00 |
DG Other reserves | 907 887.00 | 907 887.00 | | 907 887.00 |
DH Retained earnings | -540 371.00 | | | -540 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 900.00 | -540 371.00 | | -38 900.00 |
DL TOTAL (I) | 887 030.00 | 925 931.00 | | 887 030.00 |
DP Provisions for Risks | 47 500.00 | 47 500.00 | | 47 500.00 |
DR TOTAL (IV) | 47 500.00 | 47 500.00 | | 47 500.00 |
DU Loans and Debts from Credit Institutions (3) | 235.00 | 230.00 | | 235.00 |
DX Trade payables and related accounts | 3 144.00 | 5 083.00 | | 3 144.00 |
DY Tax and social security liabilities | 6 564.00 | 5 968.00 | | 6 564.00 |
EA Other liabilities | 641 455.00 | 600 884.00 | | 641 455.00 |
EC TOTAL (IV) | 651 399.00 | 612 166.00 | | 651 399.00 |
EE Grand total (I to V) | 1 585 930.00 | 1 585 597.00 | | 1 585 930.00 |
EG Accrued income and payables due within one year | 651 399.00 | 612 166.00 | | 651 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 1 123.00 | |
FR Total operating income (I) | | | 1 123.00 | |
FU Purchases of raw materials and other supplies | | | 1 123.00 | |
FW Other purchases and external expenses | | | 18 842.00 | |
FX Taxes, duties, and similar payments | | | 9 286.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 29 252.00 | |
GG - OPERATING RESULT (I - II) | | | -28 128.00 | |
GR Interest and similar expenses | | | 10 771.00 | |
GU Total financial expenses (VI) | | | 10 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 006.00 | | |
HH Total exceptional expenses (VIII) | | 3 006.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 006.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 123.00 | 1 332.00 | | 1 123.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 024.00 | 541 704.00 | | 40 024.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 900.00 | -540 371.00 | | -38 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 47 500.00 | 47 500.00 | | 47 500.00 |
6N Inventories and work in progress | 994 821.00 | 994 821.00 | | 994 821.00 |
7B Total provisions for depreciation | 994 821.00 | 994 821.00 | | 994 821.00 |
7C Grand total | 1 042 321.00 | 1 042 321.00 | | 1 042 321.00 |
| |
| 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 | 3 144.00 | 3 144.00 | | 3 144.00 |
VB VAT | 3 670.00 | | | 3 670.00 |
VG Loans with a maturity of up to one year at origin | 236.00 | 236.00 | | 236.00 |
VI Group and Associates | 641 456.00 | 641 456.00 | | 641 456.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 564.00 | 6 564.00 | | 6 564.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | | | 500.00 |
VS Prepaid expenses | 1 050.00 | | | 1 050.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 220.00 | 5 220.00 | | 5 220.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 651 400.00 | 651 400.00 | | 651 400.00 |
