| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 3 250 048.00 | 494 301.00 | 2 755 747.00 | 3 250 048.00 |
BV Advances and down payments on orders | 1 500.00 | | 1 500.00 | 1 500.00 |
BX Customers and related accounts | 3 505.00 | | 3 505.00 | 3 505.00 |
BZ Other receivables | 7 458.00 | | 7 458.00 | 7 458.00 |
CF Cash and cash equivalents | 13 902.00 | | 13 902.00 | 13 902.00 |
CJ TOTAL (II) | 3 276 412.00 | 494 301.00 | 2 782 111.00 | 3 276 412.00 |
CO Grand total (0 to V) | 3 276 412.00 | 494 301.00 | 2 782 111.00 | 3 276 412.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -202 004.00 | -135 764.00 | | -202 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -564 394.00 | -66 240.00 | | -564 394.00 |
DL TOTAL (I) | -756 399.00 | -192 004.00 | | -756 399.00 |
DU Loans and Debts from Credit Institutions (3) | 1 912 273.00 | 1 983 850.00 | | 1 912 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 608 331.00 | 1 455 797.00 | | 1 608 331.00 |
DX Trade payables and related accounts | 10 124.00 | 6 540.00 | | 10 124.00 |
DY Tax and social security liabilities | 40.00 | | | 40.00 |
EA Other liabilities | 7 742.00 | 7 780.00 | | 7 742.00 |
EC TOTAL (IV) | 3 538 510.00 | 3 453 967.00 | | 3 538 510.00 |
EE Grand total (I to V) | 2 782 111.00 | 3 261 963.00 | | 2 782 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 015.00 | | 102 015.00 | 102 015.00 |
FJ Net sales | 102 015.00 | | 102 015.00 | 102 015.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 714.00 | |
FR Total operating income (I) | | | 119 728.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 76 530.00 | |
FX Taxes, duties, and similar payments | | | 8 352.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 494 301.00 | |
GE Other Expenses | | | 34 311.00 | |
GF Total Operating Expenses (II) | | | 613 494.00 | |
GG - OPERATING RESULT (I - II) | | | -493 766.00 | |
GR Interest and similar expenses | | | 70 629.00 | |
GU Total financial expenses (VI) | | | 70 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70 629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -564 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 119 728.00 | 89 325.00 | | 119 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 684 123.00 | 155 566.00 | | 684 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -564 394.00 | -66 240.00 | | -564 394.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 494 301.00 | | |
6T Receivables | 17 714.00 | | 17 714.00 | 17 714.00 |
7B Total provisions for depreciation | 17 714.00 | 494 301.00 | 17 714.00 | 17 714.00 |
7C Grand total | 17 714.00 | 494 301.00 | 17 714.00 | 17 714.00 |
UE of which provisions and reversals: - Operating | | 494 301.00 | 17 714.00 | |
| |
| 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 | 8 361.00 | 8 361.00 | | 8 361.00 |
8B Suppliers and Related Accounts | 10 124.00 | 10 124.00 | | 10 124.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 742.00 | 7 742.00 | | 7 742.00 |
UX Other trade receivables | 3 505.00 | 3 505.00 | | 3 505.00 |
VG Loans with a maturity of up to one year at origin | 174.00 | 174.00 | | 174.00 |
VH Loans with a maturity of more than one year at origin | 1 912 099.00 | 12 100.00 | 1 899 999.00 | 1 912 099.00 |
VI Group and Associates | 1 599 970.00 | 1 599 970.00 | | 1 599 970.00 |
VK Loans repaid during the year | 65 074.00 | | | 65 074.00 |
VQ Other Taxes, Duties, and Similar Debts | 40.00 | 40.00 | | 40.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 458.00 | 7 458.00 | | 7 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 962.00 | 10 962.00 | | 10 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 538 510.00 | 1 638 511.00 | 1 899 999.00 | 3 538 510.00 |
