| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 318 635.00 | | 318 635.00 | 318 635.00 |
BV Advances and down payments on orders | 720.00 | | 720.00 | 720.00 |
BZ Other receivables | 8 306.00 | | 8 306.00 | 8 306.00 |
CJ TOTAL (II) | 327 662.00 | | 327 662.00 | 327 662.00 |
CO Grand total (0 to V) | 327 662.00 | | 327 662.00 | 327 662.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -34 084.00 | | | -34 084.00 |
DL TOTAL (I) | -33 084.00 | | | -33 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 061.00 | | | 160 061.00 |
DX Trade payables and related accounts | 35 103.00 | | | 35 103.00 |
DY Tax and social security liabilities | 160 507.00 | | | 160 507.00 |
EA Other liabilities | 5 075.00 | | | 5 075.00 |
EC TOTAL (IV) | 360 747.00 | | | 360 747.00 |
EE Grand total (I to V) | 327 662.00 | | | 327 662.00 |
EG Accrued income and payables due within one year | 360 747.00 | | | 360 747.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 167 336.00 | |
FR Total operating income (I) | | | 167 336.00 | |
FW Other purchases and external expenses | | | 4 135.00 | |
FX Taxes, duties, and similar payments | | | 146 079.00 | |
GF Total Operating Expenses (II) | | | 150 214.00 | |
GG - OPERATING RESULT (I - II) | | | 17 122.00 | |
GR Interest and similar expenses | | | 2 531.00 | |
GU Total financial expenses (VI) | | | 2 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 531.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 14 591.00 | | | 14 591.00 |
HH Total exceptional expenses (VIII) | 14 591.00 | | | 14 591.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 591.00 | | | -14 591.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 336.00 | | | 167 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 167 336.00 | | | 167 336.00 |
| |
| 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 | 35 103.00 | 35 103.00 | | 35 103.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 075.00 | 5 075.00 | | 5 075.00 |
VB VAT | 8 306.00 | | | 8 306.00 |
VI Group and Associates | 160 061.00 | 160 061.00 | | 160 061.00 |
VQ Other Taxes, Duties, and Similar Debts | 160 507.00 | 160 507.00 | | 160 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 306.00 | 8 306.00 | | 8 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 360 747.00 | 360 747.00 | | 360 747.00 |
