| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 11 171.00 | | 11 171.00 | 11 171.00 |
BZ Other receivables | | | | |
CJ TOTAL (II) | 11 171.00 | | 11 171.00 | 11 171.00 |
CO Grand total (0 to V) | 11 171.00 | | 11 171.00 | 11 171.00 |
| |
| 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) | -8 646.00 | -23 325.00 | | -8 646.00 |
DL TOTAL (I) | -7 646.00 | -22 325.00 | | -7 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 817.00 | 33 474.00 | | 18 817.00 |
DX Trade payables and related accounts | | 5 612.00 | | |
EC TOTAL (IV) | 18 817.00 | 39 086.00 | | 18 817.00 |
EE Grand total (I to V) | 11 171.00 | 16 761.00 | | 11 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | -48 370.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 43 309.00 | |
FR Total operating income (I) | | | -5 061.00 | |
FW Other purchases and external expenses | | | 3 478.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 3 478.00 | |
GG - OPERATING RESULT (I - II) | | | -8 539.00 | |
GR Interest and similar expenses | | | 107.00 | |
GU Total financial expenses (VI) | | | 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -5 061.00 | 16 694.00 | | -5 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 585.00 | 40 019.00 | | 3 585.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 646.00 | -23 325.00 | | -8 646.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 43 309.00 | | 43 309.00 | 43 309.00 |
7B Total provisions for depreciation | 43 309.00 | | 43 309.00 | 43 309.00 |
7C Grand total | 43 309.00 | | 43 309.00 | 43 309.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | | 43 309.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 18 817.00 | 18 817.00 | | 18 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 817.00 | 18 817.00 | | 18 817.00 |
