| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BZ Other receivables | 771 802.00 | | 771 802.00 | 771 802.00 |
CJ TOTAL (II) | 771 802.00 | | 771 802.00 | 771 802.00 |
CO Grand total (0 to V) | 771 802.00 | | 771 802.00 | 771 802.00 |
| |
| 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 |
DC Revaluation differences | | 8.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 706.00 | 154 160.00 | | 46 706.00 |
DL TOTAL (I) | 47 706.00 | 155 160.00 | | 47 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DW Advances and down payments received on current orders | 1 323.00 | 1 323.00 | | 1 323.00 |
DX Trade payables and related accounts | 2 978.00 | 53 157.00 | | 2 978.00 |
EA Other liabilities | 719 793.00 | 769 251.00 | | 719 793.00 |
EC TOTAL (IV) | 724 096.00 | 823 732.00 | | 724 096.00 |
EE Grand total (I to V) | 771 802.00 | 978 892.00 | | 771 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | -46 686.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | -46 686.00 | |
GG - OPERATING RESULT (I - II) | | | 46 686.00 | |
GL Other interest and similar income | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20.00 | 18 916.00 | | 20.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -46 686.00 | -135 243.00 | | -46 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 706.00 | 154 160.00 | | 46 706.00 |
| |
| 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 | 2 978.00 | 2 978.00 | | 2 978.00 |
8K Other liabilities (including liabilities related to repo transactions) | 719 793.00 | 719 793.00 | | 719 793.00 |
VB VAT | 715.00 | 715.00 | | 715.00 |
VC Group and associates | 771 087.00 | 771 087.00 | | 771 087.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 771 802.00 | 771 802.00 | | 771 802.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 722 772.00 | 722 772.00 | | 722 772.00 |
