| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300.00 | | 300.00 | 300.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 8 661.00 | | 8 661.00 | 8 661.00 |
CF Cash and cash equivalents | 4 011.00 | | 4 011.00 | 4 011.00 |
CJ TOTAL (II) | 12 972.00 | | 12 972.00 | 12 972.00 |
CO Grand total (0 to V) | 13 272.00 | | 13 272.00 | 13 272.00 |
CU Other investments | 300.00 | | 300.00 | 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -746 573.00 | -736 340.00 | | -746 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 543.00 | -10 232.00 | | -28 543.00 |
DL TOTAL (I) | -774 616.00 | -746 073.00 | | -774 616.00 |
DP Provisions for Risks | 724 873.00 | 716 696.00 | | 724 873.00 |
DR TOTAL (IV) | 724 873.00 | 716 696.00 | | 724 873.00 |
DW Advances and down payments received on current orders | 58 323.00 | 31 794.00 | | 58 323.00 |
DX Trade payables and related accounts | 4 692.00 | 3 724.00 | | 4 692.00 |
EC TOTAL (IV) | 63 015.00 | 35 518.00 | | 63 015.00 |
EE Grand total (I to V) | 13 272.00 | 6 142.00 | | 13 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 183.00 | |
FR Total operating income (I) | | | 183.00 | |
FW Other purchases and external expenses | | | 19 564.00 | |
FX Taxes, duties, and similar payments | | | 456.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 20 020.00 | |
GG - OPERATING RESULT (I - II) | | | -19 837.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 177.00 | |
GR Interest and similar expenses | | | 529.00 | |
GU Total financial expenses (VI) | | | 8 706.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 543.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 183.00 | | | 183.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 726.00 | 10 232.00 | | 28 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 543.00 | -10 232.00 | | -28 543.00 |
| |
| 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 | 716 696.00 | 8 177.00 | | 716 696.00 |
7C Grand total | 716 696.00 | 8 177.00 | | 716 696.00 |
| |
| 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 | 58 323.00 | 58 323.00 | | 58 323.00 |
8B Suppliers and Related Accounts | 4 692.00 | 4 692.00 | | 4 692.00 |
VS Prepaid expenses | 8 661.00 | 8 661.00 | | 8 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 661.00 | 8 661.00 | | 8 661.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 015.00 | 63 015.00 | | 63 015.00 |
