| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 2 908 280.00 | | 2 908 280.00 | 2 908 280.00 |
BV Advances and down payments on orders | 46.00 | | 46.00 | 46.00 |
BZ Other receivables | 14 302.00 | | 14 302.00 | 14 302.00 |
CJ TOTAL (II) | 2 922 628.00 | | 2 922 628.00 | 2 922 628.00 |
CO Grand total (0 to V) | 2 922 628.00 | | 2 922 628.00 | 2 922 628.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 580.00 | | | -51 580.00 |
DL TOTAL (I) | -46 580.00 | | | -46 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 969 208.00 | | | 2 969 208.00 |
EC TOTAL (IV) | 2 969 208.00 | | | 2 969 208.00 |
EE Grand total (I to V) | 2 922 628.00 | | | 2 922 628.00 |
EG Accrued income and payables due within one year | 2 969 208.00 | | | 2 969 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 46.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 122.00 | |
GG - OPERATING RESULT (I - II) | | | -122.00 | |
GR Interest and similar expenses | | | 51 458.00 | |
GU Total financial expenses (VI) | | | 51 458.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51 458.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 580.00 | | | 51 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 580.00 | | | -51 580.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1.00 | | | 1.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 14 302.00 | 14 302.00 | | 14 302.00 |
VI Group and Associates | 2 969 208.00 | 2 969 208.00 | | 2 969 208.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 302.00 | 14 302.00 | | 14 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 969 208.00 | 2 969 208.00 | | 2 969 208.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 46.00 | | | 46.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | | | 76.00 |
YZ Total deductible VAT on goods and services | 8.00 | | | 8.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46.00 | | | 46.00 |
