| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 1 047 657.00 | | 1 047 657.00 | 1 047 657.00 |
BZ Other receivables | 11 559.00 | | 11 559.00 | 11 559.00 |
CJ TOTAL (II) | 1 059 216.00 | | 1 059 216.00 | 1 059 216.00 |
CO Grand total (0 to V) | 1 059 216.00 | | 1 059 216.00 | 1 059 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 590.00 | | | -1 590.00 |
DL TOTAL (I) | 6 410.00 | | | 6 410.00 |
DU Loans and Debts from Credit Institutions (3) | 626 824.00 | | | 626 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 419 492.00 | | | 419 492.00 |
DX Trade payables and related accounts | 6 490.00 | | | 6 490.00 |
EC TOTAL (IV) | 1 052 806.00 | | | 1 052 806.00 |
EE Grand total (I to V) | 1 059 216.00 | | | 1 059 216.00 |
EG Accrued income and payables due within one year | 425 982.00 | | | 425 982.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 626 824.00 | | | 626 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 16 626.00 | |
FR Total operating income (I) | | | 16 626.00 | |
FW Other purchases and external expenses | | | 3 338.00 | |
FX Taxes, duties, and similar payments | | | 1 590.00 | |
GF Total Operating Expenses (II) | | | 4 928.00 | |
GG - OPERATING RESULT (I - II) | | | 11 699.00 | |
GR Interest and similar expenses | | | 13 289.00 | |
GU Total financial expenses (VI) | | | 13 289.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 626.00 | | | 16 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 216.00 | | | 18 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 590.00 | | | -1 590.00 |
| |
| 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 | 6 490.00 | 6 490.00 | | 6 490.00 |
VB VAT | 10 909.00 | | | 10 909.00 |
VH Loans with a maturity of more than one year at origin | 626 824.00 | | 626 824.00 | 626 824.00 |
VI Group and Associates | 419 492.00 | 419 492.00 | | 419 492.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 650.00 | | | 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 559.00 | 11 559.00 | | 11 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 052 806.00 | 425 982.00 | 626 824.00 | 1 052 806.00 |
| |
| 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 | 1 388.00 | | | 1 388.00 |
ST Other accounts | 1 338.00 | | | 1 338.00 |
YT Subcontracting | 2 000.00 | | | 2 000.00 |
YW Business tax | 202.00 | | | 202.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 590.00 | | | 1 590.00 |
YZ Total deductible VAT on goods and services | 403.00 | | | 403.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 338.00 | | | 3 338.00 |
