| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 400.00 | | 400.00 | 400.00 |
BN Goods in progress | 5 184 102.00 | 1 431 601.00 | 3 752 501.00 | 5 184 102.00 |
BZ Other receivables | 246 509.00 | 184 192.00 | 62 317.00 | 246 509.00 |
CF Cash and cash equivalents | 4 821.00 | | 4 821.00 | 4 821.00 |
CH Prepaid expenses | 464.00 | | 464.00 | 464.00 |
CJ TOTAL (II) | 5 435 897.00 | 1 615 793.00 | 3 820 103.00 | 5 435 897.00 |
CO Grand total (0 to V) | 5 436 297.00 | 1 615 793.00 | 3 820 503.00 | 5 436 297.00 |
| |
| 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 |
DH Retained earnings | -1 416 085.00 | -1 615 478.00 | | -1 416 085.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 392 841.00 | 199 393.00 | | -1 392 841.00 |
DL TOTAL (I) | -2 807 925.00 | -1 415 085.00 | | -2 807 925.00 |
DU Loans and Debts from Credit Institutions (3) | 3 782 359.00 | 3 740 155.00 | | 3 782 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 697 278.00 | 2 568 678.00 | | 2 697 278.00 |
DX Trade payables and related accounts | 142 608.00 | 167 163.00 | | 142 608.00 |
DY Tax and social security liabilities | 6 183.00 | | | 6 183.00 |
EC TOTAL (IV) | 6 628 429.00 | 6 475 997.00 | | 6 628 429.00 |
EE Grand total (I to V) | 3 820 503.00 | 5 060 912.00 | | 3 820 503.00 |
EG Accrued income and payables due within one year | 6 628 429.00 | 6 475 997.00 | | 6 628 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 73 548.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 129 234.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 202 784.00 | |
FW Other purchases and external expenses | | | 92 626.00 | |
FX Taxes, duties, and similar payments | | | 10 064.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 431 601.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 534 293.00 | |
GG - OPERATING RESULT (I - II) | | | -1 331 508.00 | |
GN Positive exchange differences | | | 14.00 | |
GP Total financial income (V) | | | 14.00 | |
GR Interest and similar expenses | | | 61 341.00 | |
GS Negative differences of foreign exchange | | | 6.00 | |
GU Total financial expenses (VI) | | | 61 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 392 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 626 783.00 | | |
HD Total exceptional income (VII) | | 626 783.00 | | |
HE Exceptional expenses on management operations | | 219 670.00 | | |
HH Total exceptional expenses (VIII) | | 219 670.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 407 113.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 202 798.00 | 1 163 637.00 | | 202 798.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 595 639.00 | 964 244.00 | | 1 595 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 392 841.00 | 199 393.00 | | -1 392 841.00 |
| |
| 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 | 400.00 | | | 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400.00 | |
I4 DECREASES Grand Total | | | 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400.00 | | | 400.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 129 234.00 | 1 431 601.00 | 129 234.00 | 129 234.00 |
6X Other provisions for depreciation | 184 192.00 | | | 184 192.00 |
7B Total provisions for depreciation | 313 426.00 | 1 431 601.00 | 129 234.00 | 313 426.00 |
7C Grand total | 313 426.00 | 1 431 601.00 | 129 234.00 | 313 426.00 |
UE of which provisions and reversals: - Operating | | 1 431 601.00 | 129 234.00 | |
| |
| 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 | 1 615 713.00 | 1 615 713.00 | | 1 615 713.00 |
8B Suppliers and Related Accounts | 142 608.00 | 142 608.00 | | 142 608.00 |
UT Other financial assets | 400.00 | | 400.00 | 400.00 |
VB VAT | 62 304.00 | 62 304.00 | | 62 304.00 |
VH Loans with a maturity of more than one year at origin | 3 782 359.00 | 3 782 359.00 | | 3 782 359.00 |
VI Group and Associates | 1 081 565.00 | 1 081 565.00 | | 1 081 565.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 183.00 | 6 183.00 | | 6 183.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 184 204.00 | 184 204.00 | | 184 204.00 |
VS Prepaid expenses | 464.00 | 464.00 | | 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 373.00 | 246 973.00 | 400.00 | 247 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 628 429.00 | 6 628 429.00 | | 6 628 429.00 |
