| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 925 712.00 | 279 150.00 | 646 562.00 | 925 712.00 |
BX Customers and related accounts | 4 773.00 | | 4 773.00 | 4 773.00 |
BZ Other receivables | 106 852.00 | | 106 852.00 | 106 852.00 |
CF Cash and cash equivalents | 1 800 397.00 | | 1 800 397.00 | 1 800 397.00 |
CJ TOTAL (II) | 2 837 733.00 | 279 150.00 | 2 558 583.00 | 2 837 733.00 |
CO Grand total (0 to V) | 2 837 733.00 | 279 150.00 | 2 558 583.00 | 2 837 733.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 840 000.00 | 840 000.00 | | 840 000.00 |
DH Retained earnings | -67 653.00 | -446 141.00 | | -67 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 575 472.00 | 378 487.00 | | 575 472.00 |
DL TOTAL (I) | 1 347 819.00 | 772 347.00 | | 1 347 819.00 |
DX Trade payables and related accounts | 24 647.00 | 27 875.00 | | 24 647.00 |
DY Tax and social security liabilities | 146 281.00 | 20 420.00 | | 146 281.00 |
EA Other liabilities | 1 039 836.00 | 1 039 836.00 | | 1 039 836.00 |
EC TOTAL (IV) | 1 210 765.00 | 1 088 131.00 | | 1 210 765.00 |
EE Grand total (I to V) | 2 558 583.00 | 1 860 478.00 | | 2 558 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 306 998.00 | | 1 306 998.00 | 1 306 998.00 |
FG Production sold - services | 2 083.00 | | 2 083.00 | 2 083.00 |
FJ Net sales | 1 309 081.00 | | 1 309 081.00 | 1 309 081.00 |
FM Inventory production | | | -555 937.00 | |
FQ Other income | | | 4 784.00 | |
FR Total operating income (I) | | | 757 928.00 | |
FU Purchases of raw materials and other supplies | | | 20 664.00 | |
FW Other purchases and external expenses | | | 24 874.00 | |
FX Taxes, duties, and similar payments | | | 9 247.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 54 785.00 | |
GG - OPERATING RESULT (I - II) | | | 703 143.00 | |
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) | | | 703 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 810.00 | | | 1 810.00 |
HH Total exceptional expenses (VIII) | 1 810.00 | | | 1 810.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 810.00 | | | -1 810.00 |
HK Income tax | 125 861.00 | | | 125 861.00 |
HL TOTAL REVENUE (I + III + V + VII) | 757 928.00 | 436 002.00 | | 757 928.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 456.00 | 57 515.00 | | 182 456.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 575 472.00 | 378 487.00 | | 575 472.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 279 150.00 | | | 279 150.00 |
7B Total provisions for depreciation | 279 150.00 | | | 279 150.00 |
7C Grand total | 279 150.00 | | | 279 150.00 |
| |
| 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 | 24 647.00 | 24 647.00 | | 24 647.00 |
8E Income Taxes | 125 861.00 | 125 861.00 | | 125 861.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 433.00 | 15 433.00 | | 15 433.00 |
UX Other trade receivables | 4 773.00 | | | 4 773.00 |
VB VAT | 104 927.00 | | | 104 927.00 |
VI Group and Associates | 1 024 403.00 | 1 024 403.00 | | 1 024 403.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 420.00 | 20 420.00 | | 20 420.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 925.00 | | | 1 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 111 625.00 | 111 625.00 | | 111 625.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 210 765.00 | 1 210 765.00 | | 1 210 765.00 |
