| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 581 105.00 | 581 105.00 | | 581 105.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 5 155.00 | 4 296.00 | 859.00 | 5 155.00 |
BZ Other receivables | 855 325.00 | | 855 325.00 | 855 325.00 |
CF Cash and cash equivalents | 1 345.00 | | 1 345.00 | 1 345.00 |
CJ TOTAL (II) | 1 442 932.00 | 585 401.00 | 857 530.00 | 1 442 932.00 |
CO Grand total (0 to V) | 1 442 932.00 | 585 401.00 | 857 530.00 | 1 442 932.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | -158 085.00 | -120 970.00 | | -158 085.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 556.00 | -37 115.00 | | -8 556.00 |
DL TOTAL (I) | 833 357.00 | 841 914.00 | | 833 357.00 |
DQ Provisions for Expenses | 18 500.00 | 28 500.00 | | 18 500.00 |
DR TOTAL (IV) | 18 500.00 | 28 500.00 | | 18 500.00 |
DX Trade payables and related accounts | 2 100.00 | 2 000.00 | | 2 100.00 |
DY Tax and social security liabilities | | 690.00 | | |
EA Other liabilities | 3 573.00 | 1 973.00 | | 3 573.00 |
EC TOTAL (IV) | 5 673.00 | 4 663.00 | | 5 673.00 |
EE Grand total (I to V) | 857 530.00 | 875 077.00 | | 857 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 841.00 | |
FR Total operating income (I) | | | 1 841.00 | |
FW Other purchases and external expenses | | | 19 332.00 | |
FX Taxes, duties, and similar payments | | | 924.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 20 256.00 | |
GG - OPERATING RESULT (I - II) | | | -18 415.00 | |
GR Interest and similar expenses | | | 141.00 | |
GU Total financial expenses (VI) | | | 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 15 850.00 | | |
HC Reversals of provisions and transfers of expenses | 10 000.00 | | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | 15 850.00 | | 10 000.00 |
HG Exceptional depreciation and provisions | | 18 500.00 | | |
HH Total exceptional expenses (VIII) | | 18 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 000.00 | -2 650.00 | | 10 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 841.00 | 129 813.00 | | 11 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 397.00 | 166 929.00 | | 20 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 556.00 | -37 115.00 | | -8 556.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 28 500.00 | | 10 000.00 | 28 500.00 |
6N Inventories and work in progress | 581 105.00 | | | 581 105.00 |
6T Receivables | 6 138.00 | | 1 841.00 | 6 138.00 |
7B Total provisions for depreciation | 587 243.00 | | 1 841.00 | 587 243.00 |
7C Grand total | 615 743.00 | | 11 841.00 | 615 743.00 |
UE of which provisions and reversals: - Operating | | | 1 841.00 | |
UJ - Exceptional | | | 10 000.00 | |
| |
| 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 | 2 100.00 | 2 100.00 | | 2 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 573.00 | 3 573.00 | | 3 573.00 |
VA Doubtful or disputed receivables | 5 155.00 | 5 155.00 | | 5 155.00 |
VB VAT | 11 088.00 | 11 088.00 | | 11 088.00 |
VC Group and associates | 844 237.00 | 844 237.00 | | 844 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 860 481.00 | 860 481.00 | | 860 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 673.00 | 5 673.00 | | 5 673.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1.00 | 473.00 | | 1.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 872.00 | 8 123.00 | | 3 872.00 |
ST Other accounts | 10 437.00 | 19 855.00 | | 10 437.00 |
YT Subcontracting | 5 022.00 | 12 811.00 | | 5 022.00 |
YU External personnel | | 7 004.00 | | |
YW Business tax | 923.00 | 1 564.00 | | 923.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 924.00 | 2 037.00 | | 924.00 |
YZ Total deductible VAT on goods and services | 3 688.00 | | | 3 688.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 332.00 | 47 794.00 | | 19 332.00 |
