| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 857.00 | | 4 857.00 | 4 857.00 |
BZ Other receivables | 489 443.00 | | 489 443.00 | 489 443.00 |
CF Cash and cash equivalents | 376 530.00 | | 376 530.00 | 376 530.00 |
CJ TOTAL (II) | 865 972.00 | | 865 972.00 | 865 972.00 |
CO Grand total (0 to V) | 870 829.00 | | 870 829.00 | 870 829.00 |
CU Other investments | 4 857.00 | | 4 857.00 | 4 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -262 386.00 | -411 593.00 | | -262 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 987.00 | 149 207.00 | | -5 987.00 |
DL TOTAL (I) | -267 373.00 | -261 386.00 | | -267 373.00 |
DP Provisions for Risks | 349 732.00 | 349 732.00 | | 349 732.00 |
DR TOTAL (IV) | 349 732.00 | 349 732.00 | | 349 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 93.00 | | |
DW Advances and down payments received on current orders | 784 260.00 | 821 373.00 | | 784 260.00 |
DX Trade payables and related accounts | 4 173.00 | 196.00 | | 4 173.00 |
DY Tax and social security liabilities | 38.00 | 38.00 | | 38.00 |
EC TOTAL (IV) | 788 470.00 | 821 700.00 | | 788 470.00 |
EE Grand total (I to V) | 870 829.00 | 910 045.00 | | 870 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 244.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 4 320.00 | |
GG - OPERATING RESULT (I - II) | | | -4 320.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 913.00 | |
GP Total financial income (V) | | | 2 913.00 | |
GR Interest and similar expenses | | | 4 580.00 | |
GU Total financial expenses (VI) | | | 4 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 913.00 | 158 969.00 | | 2 913.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 900.00 | 9 762.00 | | 8 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 987.00 | 149 207.00 | | -5 987.00 |
| |
| 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 | 4 857.00 | | | 4 857.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 857.00 | |
I4 DECREASES Grand Total | | | 4 857.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 857.00 | | | 4 857.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 349 732.00 | | | 349 732.00 |
7C Grand total | 349 732.00 | | | 349 732.00 |
| |
| 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 | 4 173.00 | 4 173.00 | | 4 173.00 |
VB VAT | 1 465.00 | 1 465.00 | | 1 465.00 |
VC Group and associates | 487 978.00 | 487 978.00 | | 487 978.00 |
VI Group and Associates | 784 260.00 | 784 260.00 | | 784 260.00 |
VQ Other Taxes, Duties, and Similar Debts | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 489 442.00 | 489 442.00 | | 489 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 788 470.00 | 788 470.00 | | 788 470.00 |
