| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 284 574.00 | | 284 574.00 | 284 574.00 |
BZ Other receivables | 1 653.00 | | 1 653.00 | 1 653.00 |
CF Cash and cash equivalents | 32 378.00 | | 32 378.00 | 32 378.00 |
CJ TOTAL (II) | 318 605.00 | | 318 605.00 | 318 605.00 |
CO Grand total (0 to V) | 318 605.00 | | 318 605.00 | 318 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -687 404.00 | -753 633.00 | | -687 404.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 285.00 | 66 229.00 | | 14 285.00 |
DL TOTAL (I) | -663 119.00 | -677 404.00 | | -663 119.00 |
DU Loans and Debts from Credit Institutions (3) | | 46 100.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 912 799.00 | 861 799.00 | | 912 799.00 |
DX Trade payables and related accounts | 1 200.00 | 1 800.00 | | 1 200.00 |
DY Tax and social security liabilities | | 14 661.00 | | |
EA Other liabilities | 67 724.00 | 39 104.00 | | 67 724.00 |
EC TOTAL (IV) | 981 724.00 | 963 464.00 | | 981 724.00 |
EE Grand total (I to V) | 318 605.00 | 286 060.00 | | 318 605.00 |
EI Including equity loans | 912 799.00 | | | 912 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 10 378.00 | | 10 378.00 | 10 378.00 |
FG Production sold - services | | | | |
FJ Net sales | 10 378.00 | | 10 378.00 | 10 378.00 |
FR Total operating income (I) | | | 10 378.00 | |
FW Other purchases and external expenses | | | 5 088.00 | |
FX Taxes, duties, and similar payments | | | 1 371.00 | |
GF Total Operating Expenses (II) | | | 6 459.00 | |
GG - OPERATING RESULT (I - II) | | | 3 919.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 367.00 | 69 564.00 | | 10 367.00 |
HD Total exceptional income (VII) | 10 367.00 | 69 564.00 | | 10 367.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 367.00 | 69 564.00 | | 10 367.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 744.00 | 79 942.00 | | 20 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 459.00 | 13 713.00 | | 6 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 285.00 | 66 229.00 | | 14 285.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 724.00 | 67 724.00 | | 67 724.00 |
VB VAT | 1 606.00 | 1 606.00 | | 1 606.00 |
VI Group and Associates | 912 799.00 | 912 799.00 | | 912 799.00 |
VJ Loans taken out during the year | 46 100.00 | | | 46 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47.00 | 47.00 | | 47.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 653.00 | 1 653.00 | | 1 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 981 724.00 | 981 724.00 | | 981 724.00 |
| |
| 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 | 1 371.00 | 3 143.00 | | 1 371.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 627.00 | 4 203.00 | | 627.00 |
ST Other accounts | 1 117.00 | 1 546.00 | | 1 117.00 |
XQ Rental, rental and co-ownership charges | 3 344.00 | 2 573.00 | | 3 344.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 371.00 | 3 143.00 | | 1 371.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 088.00 | 8 323.00 | | 5 088.00 |
