| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 1 393 393.00 | 1 393 393.00 | | 1 393 393.00 |
BR Intermediate and finished products | 540 480.00 | 32 303.00 | 508 177.00 | 540 480.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 152 868.00 | | 152 868.00 | 152 868.00 |
CJ TOTAL (II) | 2 087 042.00 | 1 425 696.00 | 661 345.00 | 2 087 042.00 |
CO Grand total (0 to V) | 2 087 042.00 | 1 425 696.00 | 661 345.00 | 2 087 042.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -3 353 813.00 | | | -3 353 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 515 620.00 | | | -1 515 620.00 |
DL TOTAL (I) | -4 861 433.00 | | | -4 861 433.00 |
DP Provisions for Risks | 154 935.00 | | | 154 935.00 |
DR TOTAL (IV) | 154 935.00 | | | 154 935.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 535 519.00 | | | 4 535 519.00 |
DX Trade payables and related accounts | 346 970.00 | | | 346 970.00 |
DY Tax and social security liabilities | 860.00 | | | 860.00 |
EA Other liabilities | 484 494.00 | | | 484 494.00 |
EC TOTAL (IV) | 5 367 844.00 | | | 5 367 844.00 |
EE Grand total (I to V) | 661 345.00 | | | 661 345.00 |
EG Accrued income and payables due within one year | 5 367 844.00 | | | 5 367 844.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | -5 761.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 559.00 | |
FR Total operating income (I) | | | 39 797.00 | |
FW Other purchases and external expenses | | | 22 836.00 | |
FX Taxes, duties, and similar payments | | | 6 976.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 425 696.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 23 375.00 | |
GF Total Operating Expenses (II) | | | 1 478 884.00 | |
GG - OPERATING RESULT (I - II) | | | -1 439 086.00 | |
GR Interest and similar expenses | | | 74 647.00 | |
GU Total financial expenses (VI) | | | 74 647.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 513 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 357.00 | | | 2 357.00 |
HD Total exceptional income (VII) | 2 357.00 | | | 2 357.00 |
HE Exceptional expenses on management operations | 4 243.00 | | | 4 243.00 |
HH Total exceptional expenses (VIII) | 4 243.00 | | | 4 243.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 886.00 | | | -1 886.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 154.00 | | | 42 154.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 557 774.00 | | | 1 557 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 515 620.00 | | | -1 515 620.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 144 816.00 | 23 375.00 | 13 256.00 | 144 816.00 |
7C Grand total | 144 816.00 | 23 375.00 | 13 256.00 | 144 816.00 |
UE of which provisions and reversals: - Operating | | 23 375.00 | 13 256.00 | |
| |
| 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 | 346 971.00 | 346 971.00 | | 346 971.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 020 014.00 | 5 020 014.00 | | 5 020 014.00 |
VP Miscellaneous | 152 869.00 | | | 152 869.00 |
VQ Other Taxes, Duties, and Similar Debts | 860.00 | 860.00 | | 860.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 869.00 | 152 869.00 | | 152 869.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 367 845.00 | 5 367 845.00 | | 5 367 845.00 |
