| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 20 000.00 | | 20 000.00 | 20 000.00 |
BR Intermediate and finished products | 340 662.00 | | 340 662.00 | 340 662.00 |
BX Customers and related accounts | 515 744.00 | | 515 744.00 | 515 744.00 |
BZ Other receivables | 76 857.00 | | 76 857.00 | 76 857.00 |
CF Cash and cash equivalents | 97 335.00 | | 97 335.00 | 97 335.00 |
CJ TOTAL (II) | 1 030 599.00 | | 1 030 599.00 | 1 030 599.00 |
CO Grand total (0 to V) | 1 050 599.00 | | 1 050 599.00 | 1 050 599.00 |
| |
| 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) | -193 214.00 | -243 885.00 | | -193 214.00 |
DL TOTAL (I) | -192 214.00 | -242 885.00 | | -192 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 040 940.00 | 1 227 371.00 | | 1 040 940.00 |
DX Trade payables and related accounts | 104 309.00 | 154 693.00 | | 104 309.00 |
DY Tax and social security liabilities | 97 564.00 | 109 009.00 | | 97 564.00 |
EC TOTAL (IV) | 1 242 814.00 | 1 491 073.00 | | 1 242 814.00 |
EE Grand total (I to V) | 1 050 600.00 | 1 248 188.00 | | 1 050 600.00 |
EG Accrued income and payables due within one year | 1 242 814.00 | | | 1 242 814.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 94 167.00 | | 94 167.00 | 94 167.00 |
FJ Net sales | 94 167.00 | | 94 167.00 | 94 167.00 |
FM Inventory production | | | -240 264.00 | |
FQ Other income | | | 553.00 | |
FR Total operating income (I) | | | -145 545.00 | |
FW Other purchases and external expenses | | | 24 418.00 | |
FX Taxes, duties, and similar payments | | | 3 741.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 28 161.00 | |
GG - OPERATING RESULT (I - II) | | | -173 706.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 19 273.00 | |
GU Total financial expenses (VI) | | | 19 273.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -192 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 247.00 | | | 247.00 |
HH Total exceptional expenses (VIII) | 247.00 | | | 247.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -247.00 | | | -247.00 |
HL TOTAL REVENUE (I + III + V + VII) | -145 532.00 | -77 088.00 | | -145 532.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 681.00 | 166 797.00 | | 47 681.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -193 214.00 | -243 885.00 | | -193 214.00 |
| |
| 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 | 104 309.00 | 104 309.00 | | 104 309.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
UX Other trade receivables | 515 745.00 | 515 745.00 | | 515 745.00 |
VB VAT | 17 385.00 | 17 385.00 | | 17 385.00 |
VI Group and Associates | 1 040 940.00 | 1 040 940.00 | | 1 040 940.00 |
VP Miscellaneous | 2 844.00 | 2 844.00 | | 2 844.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 56 628.00 | 56 628.00 | | 56 628.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 612 602.00 | 592 602.00 | 20 000.00 | 612 602.00 |
VW VAT | 97 564.00 | 97 564.00 | | 97 564.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 242 814.00 | 1 242 814.00 | | 1 242 814.00 |
