| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 613 034.00 | | 1 613 034.00 | 1 613 034.00 |
CF Cash and cash equivalents | 105 920.00 | | 105 920.00 | 105 920.00 |
CJ TOTAL (II) | 1 718 954.00 | | 1 718 954.00 | 1 718 954.00 |
CO Grand total (0 to V) | 1 718 954.00 | | 1 718 954.00 | 1 718 954.00 |
| |
| 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) | -42 535.00 | -201 980.00 | | -42 535.00 |
DL TOTAL (I) | -41 535.00 | -200 980.00 | | -41 535.00 |
DX Trade payables and related accounts | 1 753 825.00 | 1 771 073.00 | | 1 753 825.00 |
DY Tax and social security liabilities | 6 663.00 | | | 6 663.00 |
EA Other liabilities | | 286 304.00 | | |
EC TOTAL (IV) | 1 760 488.00 | 2 057 377.00 | | 1 760 488.00 |
EE Grand total (I to V) | 1 718 954.00 | 1 856 398.00 | | 1 718 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 3 389.00 | |
FR Total operating income (I) | | | 3 389.00 | |
FU Purchases of raw materials and other supplies | | | 3 389.00 | |
FW Other purchases and external expenses | | | 40 469.00 | |
FX Taxes, duties, and similar payments | | | 2 037.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 45 895.00 | |
GG - OPERATING RESULT (I - II) | | | -42 506.00 | |
GR Interest and similar expenses | | | 29.00 | |
GU Total financial expenses (VI) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 235.00 | | |
HD Total exceptional income (VII) | | 235.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 235.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 389.00 | 235.00 | | 3 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 924.00 | 202 214.00 | | 45 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 535.00 | -201 980.00 | | -42 535.00 |
| |
| 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 | 1 753 825.00 | 1 753 825.00 | | 1 753 825.00 |
VB VAT | 293 802.00 | 293 802.00 | | 293 802.00 |
VC Group and associates | 1 279 223.00 | 1 279 223.00 | | 1 279 223.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 40 009.00 | 40 009.00 | | 40 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 613 034.00 | 1 613 034.00 | | 1 613 034.00 |
VW VAT | 6 663.00 | 6 663.00 | | 6 663.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 760 488.00 | 1 760 488.00 | | 1 760 488.00 |
