| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 389 321.00 | 803 298.00 | 586 022.00 | 1 389 321.00 |
BJ TOTAL (I) | 1 389 321.00 | 803 298.00 | 586 022.00 | 1 389 321.00 |
CH Prepaid expenses | 4 621.00 | | 4 621.00 | 4 621.00 |
CJ TOTAL (II) | 4 621.00 | | 4 621.00 | 4 621.00 |
CO Grand total (0 to V) | 1 393 942.00 | 803 298.00 | 590 643.00 | 1 393 942.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 509 250.00 | | | 509 250.00 |
DH Retained earnings | -79 513.00 | | | -79 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 621.00 | | | -4 621.00 |
DL TOTAL (I) | 425 115.00 | | | 425 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165 527.00 | | | 165 527.00 |
EC TOTAL (IV) | 165 527.00 | | | 165 527.00 |
EE Grand total (I to V) | 590 643.00 | | | 590 643.00 |
EG Accrued income and payables due within one year | 165 527.00 | | | 165 527.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 166 766.00 | | 166 766.00 | 166 766.00 |
FJ Net sales | 166 766.00 | | 166 766.00 | 166 766.00 |
FR Total operating income (I) | | | 166 766.00 | |
FY Salaries and Wages | | | 4 621.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 163 881.00 | |
GF Total Operating Expenses (II) | | | 168 502.00 | |
GG - OPERATING RESULT (I - II) | | | -1 735.00 | |
GR Interest and similar expenses | | | 2 885.00 | |
GU Total financial expenses (VI) | | | 2 885.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 885.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 166 766.00 | | | 166 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 387.00 | | | 171 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 621.00 | | | -4 621.00 |
| |
| 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 | 1 389 321.00 | | | 1 389 321.00 |
I4 DECREASES Grand Total | | | 1 389 321.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 389 321.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 389 321.00 | | | 1 389 321.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 639 417.00 | 163 882.00 | | 639 417.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 639 417.00 | 163 882.00 | | 639 417.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VS Prepaid expenses | 4 621.00 | | | 4 621.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 621.00 | 4 621.00 | | 4 621.00 |
