| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 472 599.00 | | 472 599.00 | 472 599.00 |
BZ Other receivables | 4 503.00 | | 4 503.00 | 4 503.00 |
CH Prepaid expenses | 167.00 | | 167.00 | 167.00 |
CJ TOTAL (II) | 477 269.00 | | 477 269.00 | 477 269.00 |
CO Grand total (0 to V) | 477 269.00 | | 477 269.00 | 477 269.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 395.00 | | | -12 395.00 |
DL TOTAL (I) | -10 395.00 | | | -10 395.00 |
DU Loans and Debts from Credit Institutions (3) | 381 824.00 | | | 381 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 000.00 | | | 105 000.00 |
DX Trade payables and related accounts | 840.00 | | | 840.00 |
EC TOTAL (IV) | 487 664.00 | | | 487 664.00 |
EE Grand total (I to V) | 477 269.00 | | | 477 269.00 |
EG Accrued income and payables due within one year | 487 664.00 | | | 487 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 472 599.00 | |
FR Total operating income (I) | | | 472 599.00 | |
FU Purchases of raw materials and other supplies | | | 450 000.00 | |
FW Other purchases and external expenses | | | 30 207.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 480 332.00 | |
GG - OPERATING RESULT (I - II) | | | -7 733.00 | |
GR Interest and similar expenses | | | 4 662.00 | |
GU Total financial expenses (VI) | | | 4 662.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 472 599.00 | | | 472 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 484 994.00 | | | 484 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 395.00 | | | -12 395.00 |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
VB VAT | 4 503.00 | | | 4 503.00 |
VG Loans with a maturity of up to one year at origin | 381 824.00 | 381 824.00 | | 381 824.00 |
VI Group and Associates | 105 000.00 | 105 000.00 | | 105 000.00 |
VS Prepaid expenses | 167.00 | | | 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 670.00 | 4 670.00 | | 4 670.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 487 664.00 | 487 664.00 | | 487 664.00 |
