| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 197 654.00 | | 197 654.00 | 197 654.00 |
BT Goods | 74 180.00 | | 74 180.00 | 74 180.00 |
BZ Other receivables | 179.00 | | 179.00 | 179.00 |
CF Cash and cash equivalents | 2 730.00 | | 2 730.00 | 2 730.00 |
CH Prepaid expenses | 186.00 | | 186.00 | 186.00 |
CJ TOTAL (II) | 274 929.00 | | 274 929.00 | 274 929.00 |
CO Grand total (0 to V) | 274 929.00 | | 274 929.00 | 274 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 179 515.00 | 175 986.00 | | 179 515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 928.00 | 3 528.00 | | 3 928.00 |
DL TOTAL (I) | 192 243.00 | 188 315.00 | | 192 243.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 785.00 | 81 783.00 | | 76 785.00 |
DW Advances and down payments received on current orders | 900.00 | | | 900.00 |
DX Trade payables and related accounts | 2 305.00 | 2 068.00 | | 2 305.00 |
DY Tax and social security liabilities | 693.00 | 623.00 | | 693.00 |
EB Prepaid income (2) | 2 003.00 | 3 133.00 | | 2 003.00 |
EC TOTAL (IV) | 82 686.00 | 87 607.00 | | 82 686.00 |
EE Grand total (I to V) | 274 929.00 | 275 922.00 | | 274 929.00 |
EG Accrued income and payables due within one year | 82 686.00 | | | 82 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 909.00 | | 21 909.00 | 21 909.00 |
FJ Net sales | 21 909.00 | | 21 909.00 | 21 909.00 |
FR Total operating income (I) | | | 21 909.00 | |
FW Other purchases and external expenses | | | 12 655.00 | |
FX Taxes, duties, and similar payments | | | 3 895.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 16 554.00 | |
GG - OPERATING RESULT (I - II) | | | 5 354.00 | |
GR Interest and similar expenses | | | 733.00 | |
GU Total financial expenses (VI) | | | 733.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 693.00 | 623.00 | | 693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 909.00 | 19 938.00 | | 21 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 980.00 | 16 410.00 | | 17 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 928.00 | 3 528.00 | | 3 928.00 |
| |
| 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 | 74 462.00 | 74 462.00 | | 74 462.00 |
8B Suppliers and Related Accounts | 2 305.00 | 2 305.00 | | 2 305.00 |
8E Income Taxes | 693.00 | 693.00 | | 693.00 |
8L Deferred income | 2 003.00 | 2 003.00 | | 2 003.00 |
VI Group and Associates | 2 323.00 | 2 323.00 | | 2 323.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 179.00 | 179.00 | | 179.00 |
VS Prepaid expenses | 186.00 | 186.00 | | 186.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 365.00 | 365.00 | | 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 786.00 | 81 786.00 | | 81 786.00 |
