| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 87 485.00 | 86 011.00 | 1 473.00 | 87 485.00 |
AT Other tangible assets | 8 500.00 | 6 909.00 | 1 591.00 | 8 500.00 |
BH Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 100 985.00 | 92 921.00 | 8 064.00 | 100 985.00 |
BN Goods in progress | 8 907 512.00 | | 8 907 512.00 | 8 907 512.00 |
BV Advances and down payments on orders | 3 500.00 | | 3 500.00 | 3 500.00 |
BZ Other receivables | 56 591.00 | | 56 591.00 | 56 591.00 |
CF Cash and cash equivalents | 24 258.00 | | 24 258.00 | 24 258.00 |
CJ TOTAL (II) | 8 991 862.00 | | 8 991 862.00 | 8 991 862.00 |
CO Grand total (0 to V) | 9 092 846.00 | 92 921.00 | 8 999 926.00 | 9 092 846.00 |
CP Shares due in less than one year | 5 000.00 | | | 5 000.00 |
| |
| 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 | -1 414 007.00 | -1 373 145.00 | | -1 414 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 803.00 | -40 862.00 | | -13 803.00 |
DL TOTAL (I) | -1 417 810.00 | -1 404 007.00 | | -1 417 810.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 392 607.00 | 10 259 448.00 | | 10 392 607.00 |
DX Trade payables and related accounts | 13 786.00 | 22 890.00 | | 13 786.00 |
DY Tax and social security liabilities | 10 170.00 | 10 170.00 | | 10 170.00 |
EB Prepaid income (2) | 1 172.00 | 2 345.00 | | 1 172.00 |
EC TOTAL (IV) | 10 417 736.00 | 10 294 852.00 | | 10 417 736.00 |
EE Grand total (I to V) | 8 999 926.00 | 8 890 846.00 | | 8 999 926.00 |
EG Accrued income and payables due within one year | 10 417 736.00 | 10 294 852.00 | | 10 417 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 772.00 | | 41 772.00 | 41 772.00 |
FJ Net sales | 41 772.00 | | 41 772.00 | 41 772.00 |
FM Inventory production | | | 98 553.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FR Total operating income (I) | | | 141 825.00 | |
FU Purchases of raw materials and other supplies | | | 654.00 | |
FW Other purchases and external expenses | | | 127 985.00 | |
FX Taxes, duties, and similar payments | | | 25 462.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 526.00 | |
GF Total Operating Expenses (II) | | | 155 628.00 | |
GG - OPERATING RESULT (I - II) | | | -13 803.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 500.00 | 3 080.00 | | 1 500.00 |
HA Exceptional income from management transactions | | 544.00 | | |
HD Total exceptional income (VII) | | 544.00 | | |
HE Exceptional expenses on management operations | | 2 994.00 | | |
HH Total exceptional expenses (VIII) | | 2 994.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 450.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 141 825.00 | 124 283.00 | | 141 825.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 628.00 | 165 145.00 | | 155 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 803.00 | -40 862.00 | | -13 803.00 |
| |
| 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 | 100 086.00 | | 899.00 | 100 086.00 |
I3 DECREASES Total Financial Fixed Assets | 91 395.00 | 1 526.00 | | 91 395.00 |
IY DECREASES Total Tangible Fixed Assets | 100 086.00 | 899.00 | | 100 086.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 086.00 | | 899.00 | 95 086.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 395.00 | 1 526.00 | | 91 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 395.00 | 1 526.00 | | 91 395.00 |
| |
| 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 | 13 786.00 | 13 786.00 | | 13 786.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 392 607.00 | 10 392 607.00 | | 10 392 607.00 |
8L Deferred income | 1 172.00 | 1 172.00 | | 1 172.00 |
UT Other financial assets | 5 000.00 | 5 000.00 | | 5 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 170.00 | 10 170.00 | | 10 170.00 |
VS Prepaid expenses | 56 591.00 | 56 591.00 | | 56 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 591.00 | 61 591.00 | | 61 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 417 736.00 | 10 417 736.00 | | 10 417 736.00 |
