| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 2 051 326.00 | | 2 051 326.00 | 2 051 326.00 |
BZ Other receivables | 2 075.00 | | 2 075.00 | 2 075.00 |
CJ TOTAL (II) | 2 053 401.00 | | 2 053 401.00 | 2 053 401.00 |
CO Grand total (0 to V) | 2 053 401.00 | | 2 053 401.00 | 2 053 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 250.00 | 15 250.00 | | 15 250.00 |
DH Retained earnings | -897.00 | -897.00 | | -897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 916.00 | -24 617.00 | | -36 916.00 |
DL TOTAL (I) | -22 563.00 | -10 265.00 | | -22 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 075 965.00 | 1 517 789.00 | | 2 075 965.00 |
EC TOTAL (IV) | 2 075 965.00 | 1 517 789.00 | | 2 075 965.00 |
EE Grand total (I to V) | 2 053 401.00 | 1 507 524.00 | | 2 053 401.00 |
EG Accrued income and payables due within one year | 2 075 965.00 | 1 517 789.00 | | 2 075 965.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 562 090.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 562 090.00 | |
FW Other purchases and external expenses | | | 481 135.00 | |
FX Taxes, duties, and similar payments | | | 81 000.00 | |
GF Total Operating Expenses (II) | | | 562 135.00 | |
GG - OPERATING RESULT (I - II) | | | -45.00 | |
GR Interest and similar expenses | | | 36 871.00 | |
GU Total financial expenses (VI) | | | 36 871.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 871.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 916.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 280.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 562 090.00 | 145 575.00 | | 562 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 599 006.00 | 170 193.00 | | 599 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 916.00 | -24 617.00 | | -36 916.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 2 075.00 | 2 075.00 | | 2 075.00 |
VI Group and Associates | 2 075 965.00 | 2 075 965.00 | | 2 075 965.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 075.00 | 2 075.00 | | 2 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 075 965.00 | 2 075 965.00 | | 2 075 965.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 81 000.00 | | | 81 000.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 44.00 | | | 44.00 |
ST Other accounts | 481 090.00 | | | 481 090.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 81 000.00 | | | 81 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 481 135.00 | | | 481 135.00 |
