| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 788 850.00 | | 788 850.00 | 788 850.00 |
BZ Other receivables | 748 325.00 | 580 000.00 | 168 325.00 | 748 325.00 |
CD Marketable securities | 12 442.00 | | 12 442.00 | 12 442.00 |
CF Cash and cash equivalents | 1 005.00 | | 1 005.00 | 1 005.00 |
CJ TOTAL (II) | 1 550 622.00 | 580 000.00 | 970 622.00 | 1 550 622.00 |
CO Grand total (0 to V) | 1 550 622.00 | 580 000.00 | 970 622.00 | 1 550 622.00 |
| |
| 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) | -290 000.00 | | | -290 000.00 |
DL TOTAL (I) | -282 000.00 | | | -282 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 954 693.00 | | | 954 693.00 |
DX Trade payables and related accounts | 279 495.00 | | | 279 495.00 |
EA Other liabilities | 18 429.00 | | | 18 429.00 |
EC TOTAL (IV) | 1 252 622.00 | | | 1 252 622.00 |
EE Grand total (I to V) | 970 622.00 | | | 970 622.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 35 249.00 | |
FR Total operating income (I) | | | 35 249.00 | |
FW Other purchases and external expenses | | | 13 032.00 | |
FX Taxes, duties, and similar payments | | | 7 271.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 290 000.00 | |
GF Total Operating Expenses (II) | | | 310 306.00 | |
GG - OPERATING RESULT (I - II) | | | -275 057.00 | |
GR Interest and similar expenses | | | 543.00 | |
GU Total financial expenses (VI) | | | 14 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -290 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | -1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 249.00 | | | 35 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 249.00 | | | 325 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -290 000.00 | | | -290 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 290 000.00 | 290 000.00 | | 290 000.00 |
7B Total provisions for depreciation | 290 000.00 | 290 000.00 | | 290 000.00 |
7C Grand total | 290 000.00 | 290 000.00 | | 290 000.00 |
UE of which provisions and reversals: - Operating | | 290 000.00 | | |
| |
| 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 | 279 495.00 | 279 495.00 | | 279 495.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 428.00 | 18 428.00 | | 18 428.00 |
VB VAT | 49 747.00 | 49 747.00 | | 49 747.00 |
VC Group and associates | 698 577.00 | 698 577.00 | | 698 577.00 |
VI Group and Associates | 954 698.00 | 954 698.00 | | 954 698.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 748 325.00 | 748 325.00 | | 748 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 252 622.00 | 1 252 622.00 | | 1 252 622.00 |
| |
| 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 | 7 274.00 | | | 7 274.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 769.00 | | | 2 769.00 |
ST Other accounts | 249.00 | | | 249.00 |
YT Subcontracting | 10 015.00 | | | 10 015.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 274.00 | | | 7 274.00 |
YZ Total deductible VAT on goods and services | 2 236.00 | | | 2 236.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 032.00 | | | 13 032.00 |
