| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 1 559 540.00 | | 1 559 540.00 | 1 559 540.00 |
BZ Other receivables | 271 492.00 | | 271 492.00 | 271 492.00 |
CB Subscribed and called capital, not paid | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 1 832 033.00 | | 1 832 033.00 | 1 832 033.00 |
CO Grand total (0 to V) | 1 832 033.00 | | 1 832 033.00 | 1 832 033.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 755.00 | -30 460.00 | | -8 755.00 |
DL TOTAL (I) | -7 755.00 | -29 460.00 | | -7 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 484 156.00 | 59 048.00 | | 484 156.00 |
DX Trade payables and related accounts | 1 355 631.00 | 552.00 | | 1 355 631.00 |
EC TOTAL (IV) | 1 839 788.00 | 59 600.00 | | 1 839 788.00 |
EE Grand total (I to V) | 1 832 033.00 | 30 140.00 | | 1 832 033.00 |
EG Accrued income and payables due within one year | 1 839 788.00 | 59 600.00 | | 1 839 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 1 559 540.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 1 559 540.00 | |
FW Other purchases and external expenses | | | 1 568 295.00 | |
GF Total Operating Expenses (II) | | | 1 568 295.00 | |
GG - OPERATING RESULT (I - II) | | | -8 755.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 755.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 559 540.00 | | | 1 559 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 568 295.00 | 30 460.00 | | 1 568 295.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 755.00 | -30 460.00 | | -8 755.00 |
| |
| 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 | 484 156.00 | 484 156.00 | | 484 156.00 |
8B Suppliers and Related Accounts | 1 355 631.00 | 1 355 631.00 | | 1 355 631.00 |
VB VAT | 147 862.00 | 147 862.00 | | 147 862.00 |
VC Group and associates | 124 630.00 | 124 630.00 | | 124 630.00 |
VJ Loans taken out during the year | 425 107.00 | | | 425 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 272 492.00 | 272 492.00 | | 272 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 839 788.00 | 1 839 788.00 | | 1 839 788.00 |
| |
| 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 | 8 513.00 | | | 8 513.00 |
YT Subcontracting | 1 559 782.00 | 460.00 | | 1 559 782.00 |
YZ Total deductible VAT on goods and services | 211 891.00 | 4 100.00 | | 211 891.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 568 295.00 | 460.00 | | 1 568 295.00 |
