| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 1 645 998.00 | | 1 645 998.00 | 1 645 998.00 |
BJ TOTAL (I) | 1 645 998.00 | | 1 645 998.00 | 1 645 998.00 |
BV Advances and down payments on orders | 2 116 107.00 | | 2 116 107.00 | 2 116 107.00 |
BZ Other receivables | 98 611.00 | | 98 611.00 | 98 611.00 |
CF Cash and cash equivalents | 8 740.00 | | 8 740.00 | 8 740.00 |
CJ TOTAL (II) | 2 223 459.00 | | 2 223 459.00 | 2 223 459.00 |
CO Grand total (0 to V) | 3 869 457.00 | | 3 869 457.00 | 3 869 457.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 257.00 | | | -5 257.00 |
DL TOTAL (I) | -4 257.00 | | | -4 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 575 434.00 | | | 3 575 434.00 |
DX Trade payables and related accounts | 298 280.00 | | | 298 280.00 |
EC TOTAL (IV) | 3 873 714.00 | | | 3 873 714.00 |
EE Grand total (I to V) | 3 869 457.00 | | | 3 869 457.00 |
EI Including equity loans | 3 575 434.00 | | | 3 575 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FN Capitalized production | | | 9 327.00 | |
FR Total operating income (I) | | | 9 327.00 | |
FW Other purchases and external expenses | | | 5 257.00 | |
GF Total Operating Expenses (II) | | | 5 257.00 | |
GG - OPERATING RESULT (I - II) | | | 4 070.00 | |
GR Interest and similar expenses | | | 9 327.00 | |
GU Total financial expenses (VI) | | | 9 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 327.00 | | | 9 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 585.00 | | | 14 585.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 257.00 | | | -5 257.00 |
| |
| 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 | | | 1 645 998.00 | |
I4 DECREASES Grand Total | | | 1 645 998.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 645 998.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 645 998.00 | |
MY DECREASES Transfers to tangible fixed assets in progress | 1 645 998.00 | | | 1 645 998.00 |
| |
| 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 | 298 280.00 | 298 280.00 | | 298 280.00 |
VB VAT | 98 611.00 | | | 98 611.00 |
VI Group and Associates | 3 575 434.00 | 3 575 434.00 | | 3 575 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 611.00 | 98 611.00 | | 98 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 873 714.00 | 3 873 714.00 | | 3 873 714.00 |
