| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 574.00 | | 574.00 | 574.00 |
BJ TOTAL (I) | 1 474.00 | | 1 474.00 | 1 474.00 |
BN Goods in progress | 1 408 084.00 | | 1 408 084.00 | 1 408 084.00 |
BV Advances and down payments on orders | 1 122.00 | | 1 122.00 | 1 122.00 |
BX Customers and related accounts | 6 255.00 | | 6 255.00 | 6 255.00 |
BZ Other receivables | 33 780.00 | | 33 780.00 | 33 780.00 |
CF Cash and cash equivalents | 45 456.00 | | 45 456.00 | 45 456.00 |
CH Prepaid expenses | 366.00 | | 366.00 | 366.00 |
CJ TOTAL (II) | 1 495 062.00 | | 1 495 062.00 | 1 495 062.00 |
CO Grand total (0 to V) | 1 496 537.00 | | 1 496 537.00 | 1 496 537.00 |
CU Other investments | 900.00 | | 900.00 | 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -680 869.00 | -502 454.00 | | -680 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 374 400.00 | -178 415.00 | | 374 400.00 |
DL TOTAL (I) | -305 469.00 | -679 869.00 | | -305 469.00 |
DP Provisions for Risks | 154 000.00 | 154 000.00 | | 154 000.00 |
DR TOTAL (IV) | 154 000.00 | 154 000.00 | | 154 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 618 128.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 646 741.00 | 2 562 016.00 | | 1 646 741.00 |
DX Trade payables and related accounts | 529.00 | 250 011.00 | | 529.00 |
DY Tax and social security liabilities | 735.00 | 4 277.00 | | 735.00 |
EC TOTAL (IV) | 1 648 006.00 | 4 434 432.00 | | 1 648 006.00 |
EE Grand total (I to V) | 1 496 537.00 | 3 908 563.00 | | 1 496 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 845 342.00 | | 1 845 342.00 | 1 845 342.00 |
FJ Net sales | 1 845 342.00 | | 1 845 342.00 | 1 845 342.00 |
FM Inventory production | | | -1 378 748.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 015.00 | |
FQ Other income | | | 4 779.00 | |
FR Total operating income (I) | | | 472 387.00 | |
FW Other purchases and external expenses | | | 62 170.00 | |
FX Taxes, duties, and similar payments | | | 1 660.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 63 830.00 | |
GG - OPERATING RESULT (I - II) | | | 408 557.00 | |
GL Other interest and similar income | | | 2 413.00 | |
GP Total financial income (V) | | | 2 413.00 | |
GR Interest and similar expenses | | | 36 569.00 | |
GU Total financial expenses (VI) | | | 36 569.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 374 400.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 474 800.00 | 827 380.00 | | 474 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 400.00 | 1 005 795.00 | | 100 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 374 400.00 | -178 415.00 | | 374 400.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 900.00 | | 574.00 | 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 474.00 | |
I4 DECREASES Grand Total | | | 1 474.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 900.00 | | 574.00 | 900.00 |
| |
| 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 | 154 000.00 | | | 154 000.00 |
7C Grand total | 154 000.00 | | | 154 000.00 |
| |
| 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 | 529.00 | 529.00 | | 529.00 |
UT Other financial assets | 574.00 | | | 574.00 |
UX Other trade receivables | 6 255.00 | | | 6 255.00 |
VB VAT | 7 695.00 | | | 7 695.00 |
VI Group and Associates | 1 646 741.00 | 1 646 741.00 | | 1 646 741.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 085.00 | | | 26 085.00 |
VS Prepaid expenses | 366.00 | | | 366.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 975.00 | 40 401.00 | 574.00 | 40 975.00 |
VW VAT | 735.00 | 735.00 | | 735.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 648 006.00 | 1 648 006.00 | | 1 648 006.00 |
