| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 302 312.00 | | 302 312.00 | 302 312.00 |
BZ Other receivables | 129 476.00 | 115 298.00 | 14 179.00 | 129 476.00 |
CF Cash and cash equivalents | 785.00 | | 785.00 | 785.00 |
CJ TOTAL (II) | 432 574.00 | 115 298.00 | 317 276.00 | 432 574.00 |
CO Grand total (0 to V) | 432 574.00 | 115 298.00 | 317 276.00 | 432 574.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 281.00 | -40 390.00 | | -25 281.00 |
DL TOTAL (I) | -23 781.00 | -38 890.00 | | -23 781.00 |
DU Loans and Debts from Credit Institutions (3) | 120.00 | 93.00 | | 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 942.00 | 111 137.00 | | 89 942.00 |
DX Trade payables and related accounts | 2 329.00 | 5 647.00 | | 2 329.00 |
DY Tax and social security liabilities | 1 135.00 | 1 393.00 | | 1 135.00 |
EA Other liabilities | 247 531.00 | 247 531.00 | | 247 531.00 |
EC TOTAL (IV) | 341 057.00 | 365 801.00 | | 341 057.00 |
EE Grand total (I to V) | 317 276.00 | 326 911.00 | | 317 276.00 |
EG Accrued income and payables due within one year | 344 529.00 | 365 801.00 | | 344 529.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 679.00 | |
FX Taxes, duties, and similar payments | | | 1 365.00 | |
GF Total Operating Expenses (II) | | | 5 044.00 | |
GG - OPERATING RESULT (I - II) | | | -5 044.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 20 195.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 20 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 42.00 | 32 575.00 | | 42.00 |
HH Total exceptional expenses (VIII) | 42.00 | 32 575.00 | | 42.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42.00 | -32 575.00 | | -42.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 29 494.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 281.00 | 69 884.00 | | 25 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 281.00 | -40 390.00 | | -25 281.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 95 103.00 | 20 195.00 | | 95 103.00 |
7B Total provisions for depreciation | 95 103.00 | 20 195.00 | | 95 103.00 |
7C Grand total | 95 103.00 | 20 195.00 | | 95 103.00 |
UE of which provisions and reversals: - Operating | | 20 195.00 | | |
| |
| 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 | 17 500.00 | 17 500.00 | | 17 500.00 |
8B Suppliers and Related Accounts | 2 329.00 | 2 329.00 | | 2 329.00 |
8K Other liabilities (including liabilities related to repo transactions) | 247 531.00 | 247 531.00 | | 247 531.00 |
VB VAT | 1 847.00 | 1 847.00 | | 1 847.00 |
VC Group and associates | 105 670.00 | 105 670.00 | | 105 670.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VH Loans with a maturity of more than one year at origin | 80 670.00 | 3 472.00 | 14 662.00 | 80 670.00 |
VI Group and Associates | 72 442.00 | 72 442.00 | | 72 442.00 |
VK Loans repaid during the year | 3 398.00 | | | 3 398.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 959.00 | 21 959.00 | | 21 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 476.00 | 129 476.00 | | 129 476.00 |
VW VAT | 1 135.00 | 1 135.00 | | 1 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 421 727.00 | 344 529.00 | 14 662.00 | 421 727.00 |
