| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 1 223 841.00 | | 1 223 841.00 | 1 223 841.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 23 644.00 | | 23 644.00 | 23 644.00 |
CF Cash and cash equivalents | 39 466.00 | | 39 466.00 | 39 466.00 |
CH Prepaid expenses | 223.00 | | 223.00 | 223.00 |
CJ TOTAL (II) | 1 287 174.00 | | 1 287 174.00 | 1 287 174.00 |
CO Grand total (0 to V) | 1 287 174.00 | | 1 287 174.00 | 1 287 174.00 |
| |
| 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) | -59 232.00 | -12 022.00 | | -59 232.00 |
DL TOTAL (I) | -58 232.00 | -11 022.00 | | -58 232.00 |
DU Loans and Debts from Credit Institutions (3) | 66.00 | 66.00 | | 66.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 147 228.00 | 1 189 078.00 | | 1 147 228.00 |
DX Trade payables and related accounts | 144 052.00 | 174 692.00 | | 144 052.00 |
DY Tax and social security liabilities | 1 107.00 | 1 249.00 | | 1 107.00 |
EA Other liabilities | 52 953.00 | 59 164.00 | | 52 953.00 |
EC TOTAL (IV) | 1 345 405.00 | 1 424 249.00 | | 1 345 405.00 |
EE Grand total (I to V) | 1 287 174.00 | 1 413 227.00 | | 1 287 174.00 |
EG Accrued income and payables due within one year | 1 345 405.00 | 1 424 249.00 | | 1 345 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 54 504.00 | |
FX Taxes, duties, and similar payments | | | 2 032.00 | |
GE Other Expenses | | | 337.00 | |
GF Total Operating Expenses (II) | | | 56 872.00 | |
GG - OPERATING RESULT (I - II) | | | -56 871.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GR Interest and similar expenses | | | 2 366.00 | |
GU Total financial expenses (VI) | | | 2 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 361.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7.00 | 22.00 | | 7.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 238.00 | 12 044.00 | | 59 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -59 232.00 | -12 022.00 | | -59 232.00 |
| |
| 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 | 144 052.00 | 144 052.00 | | 144 052.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 953.00 | 52 953.00 | | 52 953.00 |
VB VAT | 22 275.00 | 22 275.00 | | 22 275.00 |
VG Loans with a maturity of up to one year at origin | 66.00 | 66.00 | | 66.00 |
VI Group and Associates | 1 147 228.00 | 1 147 228.00 | | 1 147 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 107.00 | 1 107.00 | | 1 107.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 370.00 | 1 370.00 | | 1 370.00 |
VS Prepaid expenses | 223.00 | 223.00 | | 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 867.00 | 23 867.00 | | 23 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 345 405.00 | 1 345 405.00 | | 1 345 405.00 |
