| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | | | | |
BZ Other receivables | 97 292.00 | | 97 292.00 | 97 292.00 |
CF Cash and cash equivalents | 33 602.00 | | 33 602.00 | 33 602.00 |
CJ TOTAL (II) | 130 894.00 | | 130 894.00 | 130 894.00 |
CO Grand total (0 to V) | 130 894.00 | | 130 894.00 | 130 894.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -89 176.00 | 49 307.00 | | -89 176.00 |
DL TOTAL (I) | -88 176.00 | 50 307.00 | | -88 176.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 320.00 | 376 363.00 | | 58 320.00 |
DW Advances and down payments received on current orders | 157 350.00 | | | 157 350.00 |
DX Trade payables and related accounts | 3 400.00 | 6 060.00 | | 3 400.00 |
EA Other liabilities | | 1 766.00 | | |
EC TOTAL (IV) | 219 070.00 | 384 189.00 | | 219 070.00 |
EE Grand total (I to V) | 130 894.00 | 434 496.00 | | 130 894.00 |
EI Including equity loans | 58 320.00 | | | 58 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 237 000.00 | |
FJ Net sales | | | 237 000.00 | |
FR Total operating income (I) | | | 237 000.00 | |
FU Purchases of raw materials and other supplies | | | 2 095.00 | |
FV Inventory change (raw materials and supplies) | | | 305 112.00 | |
FW Other purchases and external expenses | | | 12 636.00 | |
FX Taxes, duties, and similar payments | | | 3 075.00 | |
GF Total Operating Expenses (II) | | | 322 918.00 | |
GG - OPERATING RESULT (I - II) | | | -85 917.00 | |
GU Total financial expenses (VI) | | | 3 259.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -89 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 237 000.00 | 354 570.00 | | 237 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 326 177.00 | 305 264.00 | | 326 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -89 176.00 | 49 307.00 | | -89 176.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 58 320.00 | 58 320.00 | | 58 320.00 |
8B Suppliers and Related Accounts | 3 400.00 | 3 400.00 | | 3 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 157 350.00 | 157 350.00 | | 157 350.00 |
VP Miscellaneous | 97 292.00 | 97 292.00 | | 97 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 292.00 | 97 292.00 | | 97 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 070.00 | 219 070.00 | | 219 070.00 |
