| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 452 378.00 | 132 376.00 | 320 000.00 | 452 378.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 18 312.00 | | 18 312.00 | 18 312.00 |
CF Cash and cash equivalents | 721 418.00 | | 721 418.00 | 721 418.00 |
CJ TOTAL (II) | 1 192 108.00 | 132 378.00 | 1 059 730.00 | 1 192 108.00 |
CO Grand total (0 to V) | 1 192 108.00 | 132 378.00 | 1 059 730.00 | 1 192 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 1.00 | -535 219.00 | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 522.00 | 676 545.00 | | -21 522.00 |
DL TOTAL (I) | -16 021.00 | 146 826.00 | | -16 021.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 073 886.00 | 1 077 938.00 | | 1 073 886.00 |
DX Trade payables and related accounts | 1 865.00 | 5 760.00 | | 1 865.00 |
DY Tax and social security liabilities | | 165 781.00 | | |
EC TOTAL (IV) | 1 075 751.00 | 1 249 479.00 | | 1 075 751.00 |
EE Grand total (I to V) | 1 059 730.00 | 1 396 305.00 | | 1 059 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FM Inventory production | | | 5 668.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 668.00 | |
FW Other purchases and external expenses | | | 10 882.00 | |
FX Taxes, duties, and similar payments | | | 1 722.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 668.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 18 272.00 | |
GG - OPERATING RESULT (I - II) | | | -12 604.00 | |
GR Interest and similar expenses | | | 8 918.00 | |
GU Total financial expenses (VI) | | | 8 918.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 918.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 668.00 | 834 927.00 | | 5 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 190.00 | 158 382.00 | | 27 190.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 522.00 | 676 545.00 | | -21 522.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 126 710.00 | 5 668.00 | | 126 710.00 |
7B Total provisions for depreciation | 126 710.00 | 5 665.00 | | 126 710.00 |
7C Grand total | 126 710.00 | 5 668.00 | | 126 710.00 |
UE of which provisions and reversals: - Operating | | 5 668.00 | | |
| |
| 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 | 1 865.00 | 1 865.00 | | 1 865.00 |
VB VAT | 1 420.00 | 1 420.00 | | 1 420.00 |
VI Group and Associates | 1 073 886.00 | 1 073 886.00 | | 1 073 886.00 |
VM Income taxes | 16 892.00 | 16 892.00 | | 16 892.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 312.00 | 18 312.00 | | 18 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 075 751.00 | 1 075 751.00 | | 1 075 751.00 |
