| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 21 822.00 | | 21 822.00 | 21 822.00 |
BX Customers and related accounts | 22 086.00 | 18 466.00 | 3 619.00 | 22 086.00 |
BZ Other receivables | 659 897.00 | | 659 897.00 | 659 897.00 |
CJ TOTAL (II) | 703 806.00 | 18 466.00 | 685 339.00 | 703 806.00 |
CO Grand total (0 to V) | 703 806.00 | 18 466.00 | 685 339.00 | 703 806.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 24.00 | 24.00 | | 24.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 419.00 | 304 108.00 | | 145 419.00 |
DL TOTAL (I) | 146 944.00 | 305 633.00 | | 146 944.00 |
DU Loans and Debts from Credit Institutions (3) | 48 780.00 | 2 626.00 | | 48 780.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 893.00 | 4 893.00 | | 4 893.00 |
DW Advances and down payments received on current orders | 322 560.00 | | | 322 560.00 |
DX Trade payables and related accounts | 3 657.00 | 40 723.00 | | 3 657.00 |
DY Tax and social security liabilities | | 4 281.00 | | |
EA Other liabilities | 158 504.00 | 642 716.00 | | 158 504.00 |
EC TOTAL (IV) | 538 395.00 | 695 241.00 | | 538 395.00 |
EE Grand total (I to V) | 685 339.00 | 1 000 874.00 | | 685 339.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 21 666.00 | | 21 666.00 | 21 666.00 |
FG Production sold - services | | | | |
FJ Net sales | 21 666.00 | | 21 666.00 | 21 666.00 |
FM Inventory production | | | 1 008.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 22 675.00 | |
FW Other purchases and external expenses | | | -123 695.00 | |
FX Taxes, duties, and similar payments | | | 740.00 | |
GE Other Expenses | | | 241.00 | |
GF Total Operating Expenses (II) | | | -122 714.00 | |
GG - OPERATING RESULT (I - II) | | | 145 389.00 | |
GL Other interest and similar income | | | 29.00 | |
GP Total financial income (V) | | | 29.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 29.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 705.00 | 41 781.00 | | 22 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -122 713.00 | -262 326.00 | | -122 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 419.00 | 304 108.00 | | 145 419.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 18 466.00 | | | 18 466.00 |
7B Total provisions for depreciation | 18 466.00 | | | 18 466.00 |
7C Grand total | 18 466.00 | | | 18 466.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 893.00 | 4 893.00 | | 4 893.00 |
8B Suppliers and Related Accounts | 3 657.00 | 3 657.00 | | 3 657.00 |
8K Other liabilities (including liabilities related to repo transactions) | 157 694.00 | 157 694.00 | | 157 694.00 |
UX Other trade receivables | 22 086.00 | | | 22 086.00 |
VB VAT | 59 990.00 | | | 59 990.00 |
VC Group and associates | 599 907.00 | | | 599 907.00 |
VG Loans with a maturity of up to one year at origin | 48 780.00 | 48 780.00 | | 48 780.00 |
VI Group and Associates | 810.00 | 810.00 | | 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 681 983.00 | 681 983.00 | | 681 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 835.00 | 215 835.00 | | 215 835.00 |
