| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 770.00 | 3 770.00 | | 3 770.00 |
BJ TOTAL (I) | 3 770.00 | 3 770.00 | | 3 770.00 |
BN Goods in progress | 310 475.00 | 100 000.00 | 210 475.00 | 310 475.00 |
BR Intermediate and finished products | | | | |
BZ Other receivables | 110 224.00 | | 110 224.00 | 110 224.00 |
CF Cash and cash equivalents | 3 064.00 | | 3 064.00 | 3 064.00 |
CH Prepaid expenses | 48.00 | | 48.00 | 48.00 |
CJ TOTAL (II) | 423 810.00 | 100 000.00 | 323 810.00 | 423 810.00 |
CO Grand total (0 to V) | 427 580.00 | 103 770.00 | 323 810.00 | 427 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 238 782.00 | 238 782.00 | | 238 782.00 |
DC Revaluation differences | 8.00 | 8.00 | | 8.00 |
DH Retained earnings | -297 628.00 | -266 356.00 | | -297 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -175 543.00 | -31 273.00 | | -175 543.00 |
DL TOTAL (I) | -234 389.00 | -58 846.00 | | -234 389.00 |
DQ Provisions for Expenses | 55 023.00 | | | 55 023.00 |
DR TOTAL (IV) | 55 023.00 | | | 55 023.00 |
DX Trade payables and related accounts | 7 470.00 | 3 981.00 | | 7 470.00 |
DY Tax and social security liabilities | | 3.00 | | |
EA Other liabilities | 495 706.00 | 740 225.00 | | 495 706.00 |
EC TOTAL (IV) | 503 176.00 | 744 205.00 | | 503 176.00 |
EE Grand total (I to V) | 323 810.00 | 685 359.00 | | 323 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 265 026.00 | | 265 026.00 | 265 026.00 |
FJ Net sales | 265 026.00 | | 265 026.00 | 265 026.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 109 345.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 374 372.00 | |
FT Inventory change (goods) | | | 380 286.00 | |
FW Other purchases and external expenses | | | 6 222.00 | |
FX Taxes, duties, and similar payments | | | 1 638.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 100 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 55 023.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 543 169.00 | |
GG - OPERATING RESULT (I - II) | | | -168 797.00 | |
GR Interest and similar expenses | | | 6 746.00 | |
GU Total financial expenses (VI) | | | 6 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -175 543.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 374 372.00 | | | 374 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 549 915.00 | 31 273.00 | | 549 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -175 543.00 | -31 273.00 | | -175 543.00 |
| |
| 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 | 3 770.00 | | | 3 770.00 |
I4 DECREASES Grand Total | | | 3 770.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 770.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 770.00 | | | 3 770.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 770.00 | | | 3 770.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 770.00 | | | 3 770.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 55 023.00 | | |
6N Inventories and work in progress | 109 345.00 | 100 000.00 | 109 345.00 | 109 345.00 |
7B Total provisions for depreciation | 109 345.00 | 100 000.00 | 109 345.00 | 109 345.00 |
7C Grand total | 109 345.00 | 155 023.00 | 109 345.00 | 109 345.00 |
UE of which provisions and reversals: - Operating | | 155 023.00 | 109 345.00 | |
| |
| 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 | 7 470.00 | 7 470.00 | | 7 470.00 |
VB VAT | 110 224.00 | | | 110 224.00 |
VI Group and Associates | 495 706.00 | 495 706.00 | | 495 706.00 |
VS Prepaid expenses | 48.00 | | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 272.00 | 110 272.00 | | 110 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 503 176.00 | 503 176.00 | | 503 176.00 |
