| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 9 244.00 | | 9 244.00 | 9 244.00 |
BV Advances and down payments on orders | 3 693.00 | | 3 693.00 | 3 693.00 |
BX Customers and related accounts | 9 388.00 | 7 823.00 | 1 564.00 | 9 388.00 |
BZ Other receivables | 49 278.00 | | 49 278.00 | 49 278.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 71 604.00 | 7 823.00 | 63 780.00 | 71 604.00 |
CO Grand total (0 to V) | 71 604.00 | 7 823.00 | 63 780.00 | 71 604.00 |
| |
| 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 |
DC Revaluation differences | | 8.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 825.00 | -56 980.00 | | -5 825.00 |
DL TOTAL (I) | -4 825.00 | -55 980.00 | | -4 825.00 |
DP Provisions for Risks | 60 000.00 | 60 000.00 | | 60 000.00 |
DR TOTAL (IV) | 60 000.00 | 60 000.00 | | 60 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 907.00 | 1 902.00 | | 1 907.00 |
DX Trade payables and related accounts | | 12 254.00 | | |
DY Tax and social security liabilities | 1 564.00 | 1 564.00 | | 1 564.00 |
EA Other liabilities | 5 133.00 | 51 054.00 | | 5 133.00 |
EC TOTAL (IV) | 8 606.00 | 66 776.00 | | 8 606.00 |
EE Grand total (I to V) | 63 780.00 | 70 795.00 | | 63 780.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 13.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 13.00 | |
FW Other purchases and external expenses | | | 3 542.00 | |
FX Taxes, duties, and similar payments | | | 2 281.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 823.00 | |
GG - OPERATING RESULT (I - II) | | | -5 810.00 | |
GR Interest and similar expenses | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 825.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13.00 | 1 606.00 | | 13.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 838.00 | 58 586.00 | | 5 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 825.00 | -56 980.00 | | -5 825.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 60 000.00 | 60 000.00 | | 60 000.00 |
6T Receivables | 7 824.00 | 7 824.00 | | 7 824.00 |
7B Total provisions for depreciation | 7 824.00 | 7 824.00 | | 7 824.00 |
7C Grand total | 67 824.00 | 67 824.00 | | 67 824.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 902.00 | 1 902.00 | | 1 902.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 133.00 | 5 133.00 | | 5 133.00 |
UX Other trade receivables | 9 388.00 | 9 388.00 | | 9 388.00 |
VB VAT | 1.00 | 1.00 | | 1.00 |
VC Group and associates | 49 276.00 | 49 276.00 | | 49 276.00 |
VI Group and Associates | 5.00 | 5.00 | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 666.00 | 58 666.00 | | 58 666.00 |
VW VAT | 1 564.00 | 1 564.00 | | 1 564.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 606.00 | 8 606.00 | | 8 606.00 |
