| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 620 000.00 | 619 999.00 | 1.00 | 620 000.00 |
BZ Other receivables | 32 954.00 | | 32 954.00 | 32 954.00 |
CJ TOTAL (II) | 652 954.00 | 619 999.00 | 32 955.00 | 652 954.00 |
CO Grand total (0 to V) | 652 954.00 | 619 999.00 | 32 955.00 | 652 954.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | 49.00 | -34 380.00 | | 49.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 676.00 | -29 969.00 | | -6 676.00 |
DL TOTAL (I) | 30 373.00 | -27 350.00 | | 30 373.00 |
DU Loans and Debts from Credit Institutions (3) | | 243.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 605.00 | 23 295.00 | | 605.00 |
DW Advances and down payments received on current orders | 76.00 | | | 76.00 |
DX Trade payables and related accounts | | 2 522.00 | | |
EA Other liabilities | 1 900.00 | 1 900.00 | | 1 900.00 |
EC TOTAL (IV) | 2 582.00 | 27 960.00 | | 2 582.00 |
EE Grand total (I to V) | 32 955.00 | 610.00 | | 32 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 914.00 | | 914.00 | 914.00 |
FJ Net sales | 914.00 | | 914.00 | 914.00 |
FQ Other income | | | 245.00 | |
FR Total operating income (I) | | | 1 159.00 | |
FW Other purchases and external expenses | | | 6 611.00 | |
FX Taxes, duties, and similar payments | | | 804.00 | |
GF Total Operating Expenses (II) | | | 7 415.00 | |
GG - OPERATING RESULT (I - II) | | | -6 255.00 | |
GR Interest and similar expenses | | | 421.00 | |
GU Total financial expenses (VI) | | | 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 676.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 159.00 | 915.00 | | 1 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 836.00 | 30 885.00 | | 7 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 676.00 | -29 969.00 | | -6 676.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 619 999.00 | 619 999.00 | | 619 999.00 |
7B Total provisions for depreciation | 619 999.00 | 619 999.00 | | 619 999.00 |
7C Grand total | 619 999.00 | 619 999.00 | | 619 999.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 900.00 | 1 900.00 | | 1 900.00 |
VB VAT | 486.00 | 406.00 | | 486.00 |
VC Group and associates | 32 467.00 | 32 467.00 | | 32 467.00 |
VI Group and Associates | 605.00 | 605.00 | | 605.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 954.00 | 32 954.00 | | 32 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 505.00 | 2 505.00 | | 2 505.00 |
