| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 9 959 746.00 | 2 759 746.00 | 7 200 000.00 | 9 959 746.00 |
BZ Other receivables | 48 043.00 | | 48 043.00 | 48 043.00 |
CF Cash and cash equivalents | 4 608.00 | | 4 608.00 | 4 608.00 |
CJ TOTAL (II) | 10 012 397.00 | 2 759 746.00 | 7 252 651.00 | 10 012 397.00 |
CO Grand total (0 to V) | 10 012 397.00 | 2 759 746.00 | 7 252 651.00 | 10 012 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 292 000.00 | | | -3 292 000.00 |
DL TOTAL (I) | -3 192 000.00 | | | -3 192 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 229 961.00 | | | 10 229 961.00 |
DX Trade payables and related accounts | 50 395.00 | | | 50 395.00 |
DY Tax and social security liabilities | 158 780.00 | | | 158 780.00 |
EA Other liabilities | 5 515.00 | | | 5 515.00 |
EC TOTAL (IV) | 10 444 651.00 | | | 10 444 651.00 |
EE Grand total (I to V) | 7 252 651.00 | | | 7 252 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 165 344.00 | |
FX Taxes, duties, and similar payments | | | 201 595.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 759 746.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 126 686.00 | |
GG - OPERATING RESULT (I - II) | | | -3 126 684.00 | |
GR Interest and similar expenses | | | 165 316.00 | |
GU Total financial expenses (VI) | | | 165 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -165 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 292 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 292 002.00 | | | 3 292 002.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 292 000.00 | | | -3 292 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 2 759 746.00 | | |
7B Total provisions for depreciation | | 2 759 746.00 | | |
7C Grand total | | 2 759 746.00 | | |
| |
| 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 | 50 395.00 | 50 395.00 | | 50 395.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 515.00 | 5 515.00 | | 5 515.00 |
VB VAT | 42 905.00 | | | 42 905.00 |
VI Group and Associates | 10 229 961.00 | 10 229 961.00 | | 10 229 961.00 |
VQ Other Taxes, Duties, and Similar Debts | 158 780.00 | 158 780.00 | | 158 780.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 138.00 | | | 5 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 043.00 | 48 043.00 | | 48 043.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 444 651.00 | 10 444 651.00 | | 10 444 651.00 |
