| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 192.00 | | 192.00 | 192.00 |
BJ TOTAL (I) | 192.00 | | 192.00 | 192.00 |
BL Raw materials, supplies | 813 481.00 | | 813 481.00 | 813 481.00 |
BN Goods in progress | 4 225.00 | | 4 225.00 | 4 225.00 |
BZ Other receivables | 9 500.00 | | 9 500.00 | 9 500.00 |
CF Cash and cash equivalents | 4 523.00 | | 4 523.00 | 4 523.00 |
CH Prepaid expenses | 516.00 | | 516.00 | 516.00 |
CJ TOTAL (II) | 832 244.00 | | 832 244.00 | 832 244.00 |
CO Grand total (0 to V) | 832 436.00 | | 832 436.00 | 832 436.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 166.00 | | | -19 166.00 |
DL TOTAL (I) | -11 666.00 | | | -11 666.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | 638 683.00 | | | 638 683.00 |
DX Trade payables and related accounts | 205 051.00 | | | 205 051.00 |
DY Tax and social security liabilities | 347.00 | | | 347.00 |
EC TOTAL (IV) | 844 102.00 | | | 844 102.00 |
EE Grand total (I to V) | 832 436.00 | | | 832 436.00 |
EG Accrued income and payables due within one year | 843 502.00 | | | 843 502.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21.00 | | | 21.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 664.00 | | 10 664.00 | 10 664.00 |
FJ Net sales | 10 664.00 | | 10 664.00 | 10 664.00 |
FR Total operating income (I) | | | 10 664.00 | |
FW Other purchases and external expenses | | | 9 627.00 | |
FX Taxes, duties, and similar payments | | | 2 782.00 | |
GF Total Operating Expenses (II) | | | 12 409.00 | |
GG - OPERATING RESULT (I - II) | | | -1 746.00 | |
GR Interest and similar expenses | | | 17 416.00 | |
GU Total financial expenses (VI) | | | 17 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 664.00 | | | 10 664.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 829.00 | | | 29 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 166.00 | | | -19 166.00 |
| |
| 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 | | | 192.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 192.00 | |
I4 DECREASES Grand Total | | | 192.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 192.00 | |
| |
| 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 | 600.00 | | 600.00 | 600.00 |
8B Suppliers and Related Accounts | 205 051.00 | 205 051.00 | | 205 051.00 |
8E Income Taxes | 267.00 | 267.00 | | 267.00 |
UT Other financial assets | 192.00 | | 192.00 | 192.00 |
VB VAT | 8 317.00 | 8 317.00 | | 8 317.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VI Group and Associates | 638 083.00 | 638 083.00 | | 638 083.00 |
VQ Other Taxes, Duties, and Similar Debts | 80.00 | 80.00 | | 80.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 183.00 | 1 183.00 | | 1 183.00 |
VS Prepaid expenses | 516.00 | 516.00 | | 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 207.00 | 10 015.00 | 192.00 | 10 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 844 102.00 | 843 502.00 | 600.00 | 844 102.00 |
