| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 138.00 | | 138.00 | 138.00 |
BJ TOTAL (I) | 138.00 | | 138.00 | 138.00 |
BN Goods in progress | 4 807 550.00 | | 4 807 550.00 | 4 807 550.00 |
BZ Other receivables | 379 384.00 | | 379 384.00 | 379 384.00 |
CF Cash and cash equivalents | 4 445.00 | | 4 445.00 | 4 445.00 |
CJ TOTAL (II) | 5 191 379.00 | | 5 191 379.00 | 5 191 379.00 |
CO Grand total (0 to V) | 5 191 517.00 | | 5 191 517.00 | 5 191 517.00 |
CP Shares due in less than one year | 138.00 | | | 138.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 24 991.00 | 24 991.00 | | 24 991.00 |
DH Retained earnings | -5 570.00 | -3 618.00 | | -5 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -161 491.00 | -1 952.00 | | -161 491.00 |
DL TOTAL (I) | -131 070.00 | 30 421.00 | | -131 070.00 |
DT Other Bond Issues | 1 431 025.00 | 531 021.00 | | 1 431 025.00 |
DU Loans and Debts from Credit Institutions (3) | 2 967.00 | | | 2 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 619 406.00 | 2 935 038.00 | | 3 619 406.00 |
DX Trade payables and related accounts | 266 038.00 | 11 169.00 | | 266 038.00 |
DY Tax and social security liabilities | 3 151.00 | 234.00 | | 3 151.00 |
EA Other liabilities | | 227.00 | | |
EC TOTAL (IV) | 5 322 587.00 | 3 477 689.00 | | 5 322 587.00 |
EE Grand total (I to V) | 5 191 517.00 | 3 508 110.00 | | 5 191 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 250 215.00 | | 250 215.00 | 250 215.00 |
FG Production sold - services | 420 406.00 | | 420 406.00 | 420 406.00 |
FJ Net sales | 670 621.00 | | 670 621.00 | 670 621.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 670 621.00 | |
FU Purchases of raw materials and other supplies | | | 400 000.00 | |
FV Inventory change (raw materials and supplies) | | | -1 941 700.00 | |
FW Other purchases and external expenses | | | 2 268 909.00 | |
FX Taxes, duties, and similar payments | | | 43 586.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 770 798.00 | |
GG - OPERATING RESULT (I - II) | | | -100 177.00 | |
GR Interest and similar expenses | | | 49 273.00 | |
GU Total financial expenses (VI) | | | 49 273.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49 273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -149 451.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 12 040.00 | | | 12 040.00 |
HH Total exceptional expenses (VIII) | 12 040.00 | | | 12 040.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 040.00 | | | -12 040.00 |
HL TOTAL REVENUE (I + III + V + VII) | 670 621.00 | 73 674.00 | | 670 621.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 832 112.00 | 75 626.00 | | 832 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -161 491.00 | -1 952.00 | | -161 491.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 138.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 138.00 | |
I4 DECREASES Grand Total | | | 138.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 138.00 | |
| |
| 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 | 266 038.00 | 266 038.00 | | 266 038.00 |
UT Other financial assets | 138.00 | 138.00 | | 138.00 |
VB VAT | 378 375.00 | 378 375.00 | | 378 375.00 |
VG Loans with a maturity of up to one year at origin | 2 967.00 | 2 967.00 | | 2 967.00 |
VH Loans with a maturity of more than one year at origin | 1 431 025.00 | 34 208.00 | 1 076 855.00 | 1 431 025.00 |
VI Group and Associates | 3 619 406.00 | 3 619 406.00 | | 3 619 406.00 |
VJ Loans taken out during the year | 933 590.00 | | | 933 590.00 |
VK Loans repaid during the year | 33 588.00 | | | 33 588.00 |
VM Income taxes | 987.00 | 987.00 | | 987.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22.00 | 22.00 | | 22.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 379 522.00 | 379 522.00 | | 379 522.00 |
VW VAT | 3 151.00 | 3 151.00 | | 3 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 322 587.00 | 3 925 770.00 | 1 076 855.00 | 5 322 587.00 |
