| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 734 042.00 | | 734 042.00 | 734 042.00 |
BZ Other receivables | 45 894.00 | | 45 894.00 | 45 894.00 |
CJ TOTAL (II) | 779 936.00 | | 779 936.00 | 779 936.00 |
CO Grand total (0 to V) | 779 936.00 | | 779 936.00 | 779 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 683.00 | | | -3 683.00 |
DL TOTAL (I) | 4 316.00 | | | 4 316.00 |
DU Loans and Debts from Credit Institutions (3) | 83 074.00 | | | 83 074.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 000.00 | | | 200 000.00 |
DX Trade payables and related accounts | 32 545.00 | | | 32 545.00 |
EA Other liabilities | 460 000.00 | | | 460 000.00 |
EC TOTAL (IV) | 775 620.00 | | | 775 620.00 |
EE Grand total (I to V) | 779 936.00 | | | 779 936.00 |
EG Accrued income and payables due within one year | 775 620.00 | | | 775 620.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 83 074.00 | | | 83 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 734 042.00 | |
FR Total operating income (I) | | | 734 043.00 | |
FW Other purchases and external expenses | | | 737 726.00 | |
GF Total Operating Expenses (II) | | | 737 726.00 | |
GG - OPERATING RESULT (I - II) | | | -3 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 734 043.00 | | | 734 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 737 726.00 | | | 737 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 683.00 | | | -3 683.00 |
| |
| 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 | 32 545.00 | 32 545.00 | | 32 545.00 |
8K Other liabilities (including liabilities related to repo transactions) | 460 000.00 | 460 000.00 | | 460 000.00 |
VB VAT | 18 994.00 | 18 994.00 | | 18 994.00 |
VG Loans with a maturity of up to one year at origin | 83 074.00 | 83 074.00 | | 83 074.00 |
VI Group and Associates | 200 000.00 | 200 000.00 | | 200 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 900.00 | 26 900.00 | | 26 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 894.00 | 45 894.00 | | 45 894.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 775 620.00 | 775 620.00 | | 775 620.00 |
| |
| 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) | 1 632.00 | | | 1 632.00 |
ST Other accounts | 2 051.00 | | | 2 051.00 |
YT Subcontracting | 734 042.00 | | | 734 042.00 |
YZ Total deductible VAT on goods and services | 13 570.00 | | | 13 570.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 737 726.00 | | | 737 726.00 |
