| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 197 524.00 | | 197 524.00 | 197 524.00 |
BT Goods | 74 180.00 | | 74 180.00 | 74 180.00 |
BX Customers and related accounts | 1 139.00 | | 1 139.00 | 1 139.00 |
BZ Other receivables | 144.00 | | 144.00 | 144.00 |
CF Cash and cash equivalents | 288.00 | | 288.00 | 288.00 |
CH Prepaid expenses | 192.00 | | 192.00 | 192.00 |
CJ TOTAL (II) | 273 467.00 | | 273 467.00 | 273 467.00 |
CO Grand total (0 to V) | 273 467.00 | | 273 467.00 | 273 467.00 |
| |
| 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 | 183 443.00 | 179 515.00 | | 183 443.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 513.00 | 3 928.00 | | 513.00 |
DL TOTAL (I) | 192 757.00 | 192 243.00 | | 192 757.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 012.00 | 76 785.00 | | 78 012.00 |
DW Advances and down payments received on current orders | | 900.00 | | |
DX Trade payables and related accounts | 2 607.00 | 2 305.00 | | 2 607.00 |
DY Tax and social security liabilities | 91.00 | 693.00 | | 91.00 |
EB Prepaid income (2) | | 2 003.00 | | |
EC TOTAL (IV) | 80 710.00 | 82 686.00 | | 80 710.00 |
EE Grand total (I to V) | 273 467.00 | 274 929.00 | | 273 467.00 |
EG Accrued income and payables due within one year | 80 710.00 | 82 686.00 | | 80 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 796.00 | | 15 796.00 | 15 796.00 |
FJ Net sales | 15 796.00 | | 15 796.00 | 15 796.00 |
FR Total operating income (I) | | | 15 796.00 | |
FW Other purchases and external expenses | | | 10 544.00 | |
FX Taxes, duties, and similar payments | | | 3 776.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 320.00 | |
GG - OPERATING RESULT (I - II) | | | 1 475.00 | |
GR Interest and similar expenses | | | 871.00 | |
GU Total financial expenses (VI) | | | 871.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 91.00 | 693.00 | | 91.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 796.00 | 21 909.00 | | 15 796.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 282.00 | 17 980.00 | | 15 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 513.00 | 3 928.00 | | 513.00 |
| |
| 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 | 76 333.00 | 76 333.00 | | 76 333.00 |
8B Suppliers and Related Accounts | 2 607.00 | 2 607.00 | | 2 607.00 |
8E Income Taxes | 91.00 | 91.00 | | 91.00 |
UX Other trade receivables | 1 139.00 | 1 139.00 | | 1 139.00 |
VI Group and Associates | 1 679.00 | 1 679.00 | | 1 679.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 144.00 | 144.00 | | 144.00 |
VS Prepaid expenses | 192.00 | 192.00 | | 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 475.00 | 1 475.00 | | 1 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 710.00 | 80 710.00 | | 80 710.00 |
