| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 2 296 761.00 | | 2 296 761.00 | 2 296 761.00 |
BZ Other receivables | 465 302.00 | | 465 302.00 | 465 302.00 |
CB Subscribed and called capital, not paid | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 58.00 | | 58.00 | 58.00 |
CJ TOTAL (II) | 2 763 121.00 | | 2 763 121.00 | 2 763 121.00 |
CO Grand total (0 to V) | 2 763 121.00 | | 2 763 121.00 | 2 763 121.00 |
| |
| 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) | -29 792.00 | | | -29 792.00 |
DL TOTAL (I) | -28 792.00 | | | -28 792.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 708 367.00 | | | 2 708 367.00 |
DX Trade payables and related accounts | 83 546.00 | | | 83 546.00 |
EC TOTAL (IV) | 2 791 913.00 | | | 2 791 913.00 |
EE Grand total (I to V) | 2 763 121.00 | | | 2 763 121.00 |
EG Accrued income and payables due within one year | 2 791 913.00 | | | 2 791 913.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 2 296 761.00 | |
FR Total operating income (I) | | | 2 296 761.00 | |
FW Other purchases and external expenses | | | 2 326 553.00 | |
GF Total Operating Expenses (II) | | | 2 326 553.00 | |
GG - OPERATING RESULT (I - II) | | | -29 792.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 296 761.00 | | | 2 296 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 326 553.00 | | | 2 326 553.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 792.00 | | | -29 792.00 |
| |
| 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 | 2 708 367.00 | 2 708 367.00 | | 2 708 367.00 |
8B Suppliers and Related Accounts | 83 546.00 | 83 546.00 | | 83 546.00 |
VB VAT | 465 302.00 | 465 302.00 | | 465 302.00 |
VC Group and associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VJ Loans taken out during the year | 2 708 367.00 | | | 2 708 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 466 302.00 | 466 302.00 | | 466 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 791 913.00 | 2 791 913.00 | | 2 791 913.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 29 792.00 | | | 29 792.00 |
YT Subcontracting | 2 296 761.00 | | | 2 296 761.00 |
YZ Total deductible VAT on goods and services | 465 302.00 | | | 465 302.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 326 553.00 | | | 2 326 553.00 |
