| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | 914 465.00 | | 914 465.00 | 914 465.00 |
BJ TOTAL (I) | 914 465.00 | | 914 465.00 | 914 465.00 |
BV Advances and down payments on orders | 165 000.00 | | 165 000.00 | 165 000.00 |
BZ Other receivables | 88 615.00 | | 88 615.00 | 88 615.00 |
CF Cash and cash equivalents | 973.00 | | 973.00 | 973.00 |
CJ TOTAL (II) | 254 587.00 | | 254 587.00 | 254 587.00 |
CO Grand total (0 to V) | 1 169 052.00 | | 1 169 052.00 | 1 169 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 711.00 | | | -7 711.00 |
DL TOTAL (I) | -6 711.00 | | | -6 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 787 552.00 | | | 787 552.00 |
DX Trade payables and related accounts | 388 212.00 | | | 388 212.00 |
EC TOTAL (IV) | 1 175 764.00 | | | 1 175 764.00 |
EE Grand total (I to V) | 1 169 052.00 | | | 1 169 052.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 914 465.00 | |
FR Total operating income (I) | | | 914 465.00 | |
FW Other purchases and external expenses | | | 918 710.00 | |
GF Total Operating Expenses (II) | | | 918 710.00 | |
GG - OPERATING RESULT (I - II) | | | -4 245.00 | |
GU Total financial expenses (VI) | | | 3 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 467.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 914 465.00 | | | 914 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 922 176.00 | | | 922 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 711.00 | | | -7 711.00 |
| |
| 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 | | | 914 465.00 | |
I4 DECREASES Grand Total | | | 914 465.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 914 465.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 914 465.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 88 615.00 | 88 615.00 | | 88 615.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 615.00 | 88 615.00 | | 88 615.00 |
