| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 738 891.00 | | 738 891.00 | 738 891.00 |
BX Customers and related accounts | 11 381.00 | | 11 381.00 | 11 381.00 |
BZ Other receivables | 192 156.00 | | 192 156.00 | 192 156.00 |
CF Cash and cash equivalents | 1 008.00 | | 1 008.00 | 1 008.00 |
CJ TOTAL (II) | 943 438.00 | | 943 438.00 | 943 438.00 |
CO Grand total (0 to V) | 943 438.00 | | 943 438.00 | 943 438.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DH Retained earnings | -14 328.00 | | | -14 328.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40.00 | | | -40.00 |
DL TOTAL (I) | -12 368.00 | | | -12 368.00 |
DU Loans and Debts from Credit Institutions (3) | 123 000.00 | | | 123 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 611 469.00 | | | 611 469.00 |
DX Trade payables and related accounts | 27 393.00 | | | 27 393.00 |
DY Tax and social security liabilities | 27 944.00 | | | 27 944.00 |
EA Other liabilities | 12 000.00 | | | 12 000.00 |
EB Prepaid income (2) | 154 000.00 | | | 154 000.00 |
EC TOTAL (IV) | 955 807.00 | | | 955 807.00 |
EE Grand total (I to V) | 943 438.00 | | | 943 438.00 |
EG Accrued income and payables due within one year | 955 807.00 | | | 955 807.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 82 407.00 | |
FR Total operating income (I) | | | 82 407.00 | |
FU Purchases of raw materials and other supplies | | | 4 688.00 | |
FW Other purchases and external expenses | | | 31 419.00 | |
FX Taxes, duties, and similar payments | | | 28 113.00 | |
GF Total Operating Expenses (II) | | | 64 221.00 | |
GG - OPERATING RESULT (I - II) | | | 18 186.00 | |
GL Other interest and similar income | | | 4 852.00 | |
GP Total financial income (V) | | | 4 852.00 | |
GR Interest and similar expenses | | | 11 079.00 | |
GU Total financial expenses (VI) | | | 11 079.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 12 000.00 | | | 12 000.00 |
HH Total exceptional expenses (VIII) | 12 000.00 | | | 12 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 000.00 | | | -12 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 259.00 | | | 87 259.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 300.00 | | | 87 300.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40.00 | | | -40.00 |
| |
| 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 | 27 393.00 | 27 393.00 | | 27 393.00 |
8K Other liabilities (including liabilities related to repo transactions) | 623 470.00 | 623 470.00 | | 623 470.00 |
8L Deferred income | 154 000.00 | 154 000.00 | | 154 000.00 |
UX Other trade receivables | 11 381.00 | 11 381.00 | | 11 381.00 |
VH Loans with a maturity of more than one year at origin | 123 000.00 | 123 000.00 | | 123 000.00 |
VP Miscellaneous | 192 157.00 | 192 157.00 | | 192 157.00 |
VQ Other Taxes, Duties, and Similar Debts | 27 944.00 | 27 944.00 | | 27 944.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 203 538.00 | 203 538.00 | | 203 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 955 807.00 | 955 807.00 | | 955 807.00 |
