| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 30 000.00 | | 30 000.00 | 30 000.00 |
BV Advances and down payments on orders | 71 100.00 | | 71 100.00 | 71 100.00 |
BZ Other receivables | 3 273 073.00 | | 3 273 073.00 | 3 273 073.00 |
CJ TOTAL (II) | 3 344 173.00 | | 3 344 173.00 | 3 344 173.00 |
CO Grand total (0 to V) | 3 374 173.00 | | 3 374 173.00 | 3 374 173.00 |
| |
| 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) | -1 023 683.00 | -17 718.00 | | -1 023 683.00 |
DL TOTAL (I) | -1 022 683.00 | -16 718.00 | | -1 022 683.00 |
DQ Provisions for Expenses | 263 915.00 | 263 915.00 | | 263 915.00 |
DR TOTAL (IV) | 263 915.00 | 263 915.00 | | 263 915.00 |
DU Loans and Debts from Credit Institutions (3) | | 76.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 948 834.00 | 2 129 429.00 | | 2 948 834.00 |
DX Trade payables and related accounts | 497 449.00 | 112 571.00 | | 497 449.00 |
DY Tax and social security liabilities | 686 659.00 | 686 659.00 | | 686 659.00 |
EC TOTAL (IV) | 4 132 941.00 | 2 928 735.00 | | 4 132 941.00 |
EE Grand total (I to V) | 3 374 173.00 | 3 175 932.00 | | 3 374 173.00 |
| |
| 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 | | | 991 556.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 991 556.00 | |
GG - OPERATING RESULT (I - II) | | | -991 555.00 | |
GR Interest and similar expenses | | | 32 127.00 | |
GU Total financial expenses (VI) | | | 32 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 023 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 023 684.00 | 17 719.00 | | 1 023 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 023 683.00 | -17 718.00 | | -1 023 683.00 |
| |
| 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 | 497 449.00 | 497 449.00 | | 497 449.00 |
UT Other financial assets | 30 000.00 | 30 000.00 | | 30 000.00 |
VB VAT | 239 163.00 | 239 163.00 | | 239 163.00 |
VI Group and Associates | 2 948 834.00 | 2 948 834.00 | | 2 948 834.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 033 910.00 | 3 033 910.00 | | 3 033 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 303 073.00 | 3 303 073.00 | | 3 303 073.00 |
VW VAT | 686 659.00 | 686 659.00 | | 686 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 132 941.00 | 4 132 941.00 | | 4 132 941.00 |
