| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 17 200 095.00 | | 17 200 095.00 | 17 200 095.00 |
BV Advances and down payments on orders | 8 045.00 | | 8 045.00 | 8 045.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 562 238.00 | | 562 238.00 | 562 238.00 |
CF Cash and cash equivalents | 55 542.00 | | 55 542.00 | 55 542.00 |
CJ TOTAL (II) | 625 826.00 | | 625 826.00 | 625 826.00 |
CO Grand total (0 to V) | 17 825 922.00 | | 17 825 922.00 | 17 825 922.00 |
CU Other investments | 17 200 095.00 | | 17 200 095.00 | 17 200 095.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000 000.00 | 15 000 000.00 | | 15 000 000.00 |
DH Retained earnings | -180 205.00 | | | -180 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 378.00 | -180 205.00 | | -11 378.00 |
DL TOTAL (I) | 14 808 415.00 | 14 819 794.00 | | 14 808 415.00 |
DX Trade payables and related accounts | 250.00 | 60 000.00 | | 250.00 |
DY Tax and social security liabilities | 63.00 | 20 000.00 | | 63.00 |
EA Other liabilities | 3 017 193.00 | 1 509 784.00 | | 3 017 193.00 |
EC TOTAL (IV) | 3 017 506.00 | 1 589 784.00 | | 3 017 506.00 |
EE Grand total (I to V) | 17 825 922.00 | 16 409 578.00 | | 17 825 922.00 |
EG Accrued income and payables due within one year | 3 017 506.00 | 1 589 784.00 | | 3 017 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 315 000.00 | | 315 000.00 | 315 000.00 |
FJ Net sales | 315 000.00 | | 315 000.00 | 315 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 315 000.00 | |
FW Other purchases and external expenses | | | 321 233.00 | |
FX Taxes, duties, and similar payments | | | 63.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 321 298.00 | |
GG - OPERATING RESULT (I - II) | | | -6 297.00 | |
GL Other interest and similar income | | | 1 672.00 | |
GP Total financial income (V) | | | 1 672.00 | |
GR Interest and similar expenses | | | 6 754.00 | |
GU Total financial expenses (VI) | | | 6 754.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 316 673.00 | 101 422.00 | | 316 673.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 328 052.00 | 281 627.00 | | 328 052.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 378.00 | -180 205.00 | | -11 378.00 |
| |
| 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 | 15 010 000.00 | | 2 190 096.00 | 15 010 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 200 096.00 | |
I4 DECREASES Grand Total | | | 17 200 096.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 010 000.00 | | 2 190 096.00 | 15 010 000.00 |
| |
| 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 | 250.00 | 250.00 | | 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 155.00 | 8 155.00 | | 8 155.00 |
VB VAT | 1 392.00 | 1 392.00 | | 1 392.00 |
VC Group and associates | 560 847.00 | 560 847.00 | | 560 847.00 |
VI Group and Associates | 3 009 038.00 | 3 009 038.00 | | 3 009 038.00 |
VQ Other Taxes, Duties, and Similar Debts | 63.00 | 63.00 | | 63.00 |
