| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 14 648 348.00 | | 14 648 348.00 | 14 648 348.00 |
BV Advances and down payments on orders | 46.00 | | 46.00 | 46.00 |
BZ Other receivables | 10 541.00 | | 10 541.00 | 10 541.00 |
CJ TOTAL (II) | 14 658 936.00 | | 14 658 936.00 | 14 658 936.00 |
CO Grand total (0 to V) | 14 658 936.00 | | 14 658 936.00 | 14 658 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -257 264.00 | | | -257 264.00 |
DL TOTAL (I) | -252 264.00 | | | -252 264.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 883 365.00 | | | 14 883 365.00 |
DX Trade payables and related accounts | 27 724.00 | | | 27 724.00 |
DY Tax and social security liabilities | 111.00 | | | 111.00 |
EC TOTAL (IV) | 14 911 201.00 | | | 14 911 201.00 |
EE Grand total (I to V) | 14 658 936.00 | | | 14 658 936.00 |
EG Accrued income and payables due within one year | 14 911 201.00 | | | 14 911 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 85 283.00 | |
FR Total operating income (I) | | | 85 283.00 | |
FW Other purchases and external expenses | | | 85 326.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
GF Total Operating Expenses (II) | | | 85 513.00 | |
GG - OPERATING RESULT (I - II) | | | -229.00 | |
GR Interest and similar expenses | | | 257 035.00 | |
GU Total financial expenses (VI) | | | 257 035.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -257 035.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -257 264.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 85 283.00 | | | 85 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 342 548.00 | | | 342 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -257 264.00 | | | -257 264.00 |
| |
| 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 | 27 724.00 | 27 724.00 | | 27 724.00 |
VB VAT | 10 541.00 | 10 541.00 | | 10 541.00 |
VI Group and Associates | 14 883 365.00 | 14 883 365.00 | | 14 883 365.00 |
VQ Other Taxes, Duties, and Similar Debts | 111.00 | 111.00 | | 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 541.00 | 10 541.00 | | 10 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 911 201.00 | 14 911 201.00 | | 14 911 201.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 111.00 | | | 111.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 85 283.00 | | | 85 283.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 187.00 | | | 187.00 |
YZ Total deductible VAT on goods and services | 2.00 | | | 2.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 85 326.00 | | | 85 326.00 |
