| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 1 420 985.00 | 400 000.00 | 1 020 985.00 | 1 420 985.00 |
BX Customers and related accounts | 4 780.00 | | 4 780.00 | 4 780.00 |
BZ Other receivables | 61 953.00 | | 61 953.00 | 61 953.00 |
CJ TOTAL (II) | 1 487 718.00 | 400 000.00 | 1 087 718.00 | 1 487 718.00 |
CO Grand total (0 to V) | 1 487 718.00 | 400 000.00 | 1 087 718.00 | 1 487 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -950 299.00 | | | -950 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116.00 | | | 116.00 |
DL TOTAL (I) | -940 183.00 | | | -940 183.00 |
DV Miscellaneous Loans and Financial Debts (4) | 514 371.00 | | | 514 371.00 |
DX Trade payables and related accounts | 913.00 | | | 913.00 |
DY Tax and social security liabilities | 1 250.00 | | | 1 250.00 |
EA Other liabilities | 1 511 367.00 | | | 1 511 367.00 |
EC TOTAL (IV) | 2 027 901.00 | | | 2 027 901.00 |
EE Grand total (I to V) | 1 087 718.00 | | | 1 087 718.00 |
EG Accrued income and payables due within one year | 2 027 901.00 | | | 2 027 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 150.00 | |
GG - OPERATING RESULT (I - II) | | | -150.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -159.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 283.00 | | | 283.00 |
HD Total exceptional income (VII) | 283.00 | | | 283.00 |
HE Exceptional expenses on management operations | 7.00 | | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 276.00 | | | 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 283.00 | | | 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166.00 | | | 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116.00 | | | 116.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 400 000.00 | | | 400 000.00 |
7B Total provisions for depreciation | 400 000.00 | | | 400 000.00 |
7C Grand total | 400 000.00 | | | 400 000.00 |
| |
| 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 | 913.00 | 913.00 | | 913.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 511 367.00 | 1 511 367.00 | | 1 511 367.00 |
UX Other trade receivables | 4 780.00 | | | 4 780.00 |
VB VAT | 61 953.00 | | | 61 953.00 |
VI Group and Associates | 514 371.00 | 514 371.00 | | 514 371.00 |
VQ Other Taxes, Duties, and Similar Debts | 313.00 | 313.00 | | 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 733.00 | 66 733.00 | | 66 733.00 |
VW VAT | 937.00 | 937.00 | | 937.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 027 901.00 | 2 027 901.00 | | 2 027 901.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YW Business tax | 150.00 | | | 150.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 150.00 | | | 150.00 |
