| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 814.00 | 6 814.00 | | 6 814.00 |
BH Other financial assets | 610.00 | | 610.00 | 610.00 |
BJ TOTAL (I) | 7 424.00 | 6 814.00 | 610.00 | 7 424.00 |
BN Goods in progress | 3 024 809.00 | | 3 024 809.00 | 3 024 809.00 |
BV Advances and down payments on orders | 7 600.00 | | 7 600.00 | 7 600.00 |
BZ Other receivables | 8 182.00 | | 8 182.00 | 8 182.00 |
CF Cash and cash equivalents | 27 000.00 | | 27 000.00 | 27 000.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 067 591.00 | | 3 067 591.00 | 3 067 591.00 |
CO Grand total (0 to V) | 3 075 015.00 | 6 814.00 | 3 068 200.00 | 3 075 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 118 023.00 | 118 023.00 | | 118 023.00 |
DH Retained earnings | -72 643.00 | -72 643.00 | | -72 643.00 |
DL TOTAL (I) | 45 380.00 | 45 380.00 | | 45 380.00 |
DU Loans and Debts from Credit Institutions (3) | 2 787 295.00 | 2 787 295.00 | | 2 787 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 346.00 | 196 412.00 | | 6 346.00 |
DX Trade payables and related accounts | 491.00 | 499.00 | | 491.00 |
DY Tax and social security liabilities | 1 177.00 | 663.00 | | 1 177.00 |
EA Other liabilities | 227 512.00 | | | 227 512.00 |
EC TOTAL (IV) | 3 022 820.00 | 2 984 868.00 | | 3 022 820.00 |
EE Grand total (I to V) | 3 068 200.00 | 3 030 249.00 | | 3 068 200.00 |
EG Accrued income and payables due within one year | 3 022 820.00 | 2 984 868.00 | | 3 022 820.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 1 253.00 | |
FR Total operating income (I) | | | 1 253.00 | |
FW Other purchases and external expenses | | | 960.00 | |
FX Taxes, duties, and similar payments | | | 293.00 | |
GF Total Operating Expenses (II) | | | 1 253.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GU Total financial expenses (VI) | | | | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | | 1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 253.00 | 1 074.00 | | 1 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 253.00 | 1 074.00 | | 1 253.00 |
| |
| 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 | 7 424.00 | | | 7 424.00 |
I3 DECREASES Total Financial Fixed Assets | | | 610.00 | |
I4 DECREASES Grand Total | | | 7 424.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 814.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 814.00 | | | 6 814.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 610.00 | | | 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 814.00 | | | 6 814.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 814.00 | | | 6 814.00 |
| |
| 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 | 491.00 | 491.00 | | 491.00 |
8K Other liabilities (including liabilities related to repo transactions) | 227 512.00 | 227 512.00 | | 227 512.00 |
UT Other financial assets | 610.00 | | 610.00 | 610.00 |
VB VAT | 8 182.00 | 8 182.00 | | 8 182.00 |
VH Loans with a maturity of more than one year at origin | 2 787 295.00 | 2 787 295.00 | | 2 787 295.00 |
VI Group and Associates | 6 346.00 | 6 346.00 | | 6 346.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 792.00 | 8 182.00 | 610.00 | 8 792.00 |
VW VAT | 1 177.00 | 1 177.00 | | 1 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 022 820.00 | 3 022 820.00 | | 3 022 820.00 |
| |
| 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 | 293.00 | 67.00 | | 293.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 467.00 | 446.00 | | 467.00 |
ST Other accounts | 138.00 | 202.00 | | 138.00 |
XQ Rental, rental and co-ownership charges | 355.00 | 360.00 | | 355.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 293.00 | 67.00 | | 293.00 |
YZ Total deductible VAT on goods and services | 1 686.00 | 200.00 | | 1 686.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 960.00 | 1 007.00 | | 960.00 |
