| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 6 578 123.00 | | 6 578 123.00 | 6 578 123.00 |
BV Advances and down payments on orders | 3 480.00 | | 3 480.00 | 3 480.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 213 965.00 | | 213 965.00 | 213 965.00 |
CJ TOTAL (II) | 6 795 567.00 | | 6 795 567.00 | 6 795 567.00 |
CO Grand total (0 to V) | 6 795 567.00 | | 6 795 567.00 | 6 795 567.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 537 000.00 | 3 537 000.00 | | 3 537 000.00 |
DH Retained earnings | -724 988.00 | -478 222.00 | | -724 988.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 952.00 | -246 765.00 | | -66 952.00 |
DL TOTAL (I) | 2 745 060.00 | 2 812 012.00 | | 2 745 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 000 255.00 | 3 908 000.00 | | 4 000 255.00 |
DX Trade payables and related accounts | 50 252.00 | 62 073.00 | | 50 252.00 |
DY Tax and social security liabilities | | 2 801.00 | | |
EC TOTAL (IV) | 4 050 507.00 | 3 972 875.00 | | 4 050 507.00 |
EE Grand total (I to V) | 6 795 567.00 | 6 784 888.00 | | 6 795 567.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FM Inventory production | | | 27 160.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 27 161.00 | |
FW Other purchases and external expenses | | | 35 509.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 35 586.00 | |
GG - OPERATING RESULT (I - II) | | | -8 425.00 | |
GR Interest and similar expenses | | | 58 527.00 | |
GU Total financial expenses (VI) | | | 58 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -66 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 161.00 | 255 817.00 | | 27 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 113.00 | 502 582.00 | | 94 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 952.00 | -246 765.00 | | -66 952.00 |
| |
| 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 | 50 252.00 | 50 252.00 | | 50 252.00 |
VB VAT | 213 965.00 | 213 965.00 | | 213 965.00 |
VI Group and Associates | 4 000 255.00 | 4 000 255.00 | | 4 000 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 965.00 | 213 965.00 | | 213 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 050 507.00 | 4 050 507.00 | | 4 050 507.00 |
