| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 900.00 | | 900.00 |
BJ TOTAL (I) | 900.00 | 900.00 | | 900.00 |
BN Goods in progress | 630 744.00 | | 630 744.00 | 630 744.00 |
BX Customers and related accounts | 2 420.00 | | 2 420.00 | 2 420.00 |
BZ Other receivables | 146 931.00 | | 146 931.00 | 146 931.00 |
CF Cash and cash equivalents | 339 581.00 | | 339 581.00 | 339 581.00 |
CJ TOTAL (II) | 1 119 675.00 | | 1 119 675.00 | 1 119 675.00 |
CO Grand total (0 to V) | 1 120 575.00 | 900.00 | 1 119 675.00 | 1 120 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -28 400.00 | 37 285.00 | | -28 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -77 469.00 | -65 685.00 | | -77 469.00 |
DL TOTAL (I) | -104 769.00 | -27 300.00 | | -104 769.00 |
DU Loans and Debts from Credit Institutions (3) | 265.00 | 114.00 | | 265.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 403.00 | 957.00 | | 1 403.00 |
DW Advances and down payments received on current orders | 1 176 550.00 | 439 625.00 | | 1 176 550.00 |
DX Trade payables and related accounts | 43 485.00 | 38 299.00 | | 43 485.00 |
DY Tax and social security liabilities | 2 388.00 | 4 842.00 | | 2 388.00 |
EA Other liabilities | 352.00 | 252.00 | | 352.00 |
EC TOTAL (IV) | 1 224 444.00 | 484 090.00 | | 1 224 444.00 |
EE Grand total (I to V) | 1 119 675.00 | 456 790.00 | | 1 119 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 520.00 | |
FR Total operating income (I) | | | 1 520.00 | |
FW Other purchases and external expenses | | | 78 856.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 78 989.00 | |
GG - OPERATING RESULT (I - II) | | | -77 469.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -77 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12 346.00 | | |
HD Total exceptional income (VII) | | 12 346.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 12 346.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 520.00 | 12 347.00 | | 1 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 989.00 | 78 032.00 | | 78 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -77 469.00 | -65 685.00 | | -77 469.00 |
