| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 1 638.00 | | 1 638.00 | 1 638.00 |
BZ Other receivables | 167 526.00 | | 167 526.00 | 167 526.00 |
CJ TOTAL (II) | 169 164.00 | | 169 164.00 | 169 164.00 |
CO Grand total (0 to V) | 169 164.00 | | 169 164.00 | 169 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 629 480.00 | 629 480.00 | | 629 480.00 |
DD Legal reserve (1) | 4 966.00 | 4 966.00 | | 4 966.00 |
DG Other reserves | 91 871.00 | 91 871.00 | | 91 871.00 |
DH Retained earnings | -553 201.00 | -558 973.00 | | -553 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 927.00 | 5 772.00 | | -5 927.00 |
DL TOTAL (I) | 167 188.00 | 173 116.00 | | 167 188.00 |
DW Advances and down payments received on current orders | | 125.00 | | |
DX Trade payables and related accounts | 1 912.00 | 3 553.00 | | 1 912.00 |
DY Tax and social security liabilities | 63.00 | 125.00 | | 63.00 |
EC TOTAL (IV) | 1 976.00 | 3 804.00 | | 1 976.00 |
EE Grand total (I to V) | 169 164.00 | 176 920.00 | | 169 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 61.00 | |
FR Total operating income (I) | | | 61.00 | |
FW Other purchases and external expenses | | | -941.00 | |
FX Taxes, duties, and similar payments | | | 350.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | -591.00 | |
GG - OPERATING RESULT (I - II) | | | 653.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 581.00 | | | 6 581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61.00 | -290.00 | | 61.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 989.00 | -6 063.00 | | 5 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 927.00 | 5 772.00 | | -5 927.00 |
| |
| 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 | 1 912.00 | 1 912.00 | | 1 912.00 |
VC Group and associates | 164 979.00 | | | 164 979.00 |
VN Other taxes, similar payments | 77.00 | | | 77.00 |
VQ Other Taxes, Duties, and Similar Debts | 63.00 | 63.00 | | 63.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 469.00 | | | 2 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 167 526.00 | 167 526.00 | | 167 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 975.00 | 1 975.00 | | 1 975.00 |
