| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 145 630.00 | | 145 630.00 | 145 630.00 |
BN Goods in progress | 896 684.00 | | 896 684.00 | 896 684.00 |
BZ Other receivables | 279 591.00 | | 279 591.00 | 279 591.00 |
CF Cash and cash equivalents | 9 393.00 | | 9 393.00 | 9 393.00 |
CJ TOTAL (II) | 1 185 668.00 | | 1 185 668.00 | 1 185 668.00 |
CO Grand total (0 to V) | 1 331 298.00 | | 1 331 298.00 | 1 331 298.00 |
CU Other investments | 145 630.00 | | 145 630.00 | 145 630.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -2 505 613.00 | -2 498 799.00 | | -2 505 613.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 830.00 | -6 814.00 | | -7 830.00 |
DL TOTAL (I) | -2 503 443.00 | -2 495 613.00 | | -2 503 443.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 824 630.00 | 2 660 672.00 | | 3 824 630.00 |
DX Trade payables and related accounts | 10 110.00 | 6 615.00 | | 10 110.00 |
EC TOTAL (IV) | 3 834 741.00 | 2 667 288.00 | | 3 834 741.00 |
EE Grand total (I to V) | 1 331 298.00 | 171 675.00 | | 1 331 298.00 |
EI Including equity loans | 3 824 630.00 | | | 3 824 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 896 684.00 | |
FR Total operating income (I) | | | 896 684.00 | |
FU Purchases of raw materials and other supplies | | | 800 000.00 | |
FW Other purchases and external expenses | | | 98 146.00 | |
FX Taxes, duties, and similar payments | | | 7 241.00 | |
GF Total Operating Expenses (II) | | | 905 387.00 | |
GG - OPERATING RESULT (I - II) | | | -8 703.00 | |
GL Other interest and similar income | | | 33.00 | |
GP Total financial income (V) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 670.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 840.00 | 1 260.00 | | 840.00 |
HD Total exceptional income (VII) | 840.00 | 1 260.00 | | 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 840.00 | 1 260.00 | | 840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 897 557.00 | 1 260.00 | | 897 557.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 905 387.00 | 8 074.00 | | 905 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 830.00 | -6 814.00 | | -7 830.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 145 560.00 | | 70.00 | 145 560.00 |
I3 DECREASES Total Financial Fixed Assets | | | 145 630.00 | |
I4 DECREASES Grand Total | | | 145 630.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 145 560.00 | | 70.00 | 145 560.00 |
| |
| 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 | 10 110.00 | 10 110.00 | | 10 110.00 |
VC Group and associates | 3 974.00 | 3 974.00 | | 3 974.00 |
VI Group and Associates | 3 824 630.00 | 3 824 630.00 | | 3 824 630.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 275 617.00 | 275 617.00 | | 275 617.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 279 591.00 | 279 591.00 | | 279 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 834 741.00 | 3 834 741.00 | | 3 834 741.00 |
