| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 150.00 | | 150.00 | 150.00 |
BN Goods in progress | 160 665.00 | | 160 665.00 | 160 665.00 |
BT Goods | 245 000.00 | | 245 000.00 | 245 000.00 |
BZ Other receivables | 205 205.00 | | 205 205.00 | 205 205.00 |
CJ TOTAL (II) | 610 871.00 | | 610 871.00 | 610 871.00 |
CO Grand total (0 to V) | 611 021.00 | | 611 021.00 | 611 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 1 951.00 | | | 1 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 978.00 | | | 13 978.00 |
DL TOTAL (I) | 18 130.00 | | | 18 130.00 |
DU Loans and Debts from Credit Institutions (3) | 2 802.00 | | | 2 802.00 |
DV Miscellaneous Loans and Financial Debts (4) | 579 074.00 | | | 579 074.00 |
DX Trade payables and related accounts | 3 040.00 | | | 3 040.00 |
DY Tax and social security liabilities | 7 974.00 | | | 7 974.00 |
EC TOTAL (IV) | 592 891.00 | | | 592 891.00 |
EE Grand total (I to V) | 611 021.00 | | | 611 021.00 |
EG Accrued income and payables due within one year | 592 891.00 | | | 592 891.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 802.00 | | | 2 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 39 014.00 | 203 182.00 | 242 197.00 | 39 014.00 |
FJ Net sales | 39 014.00 | 203 182.00 | 242 197.00 | 39 014.00 |
FM Inventory production | | | -80 062.00 | |
FQ Other income | | | 36.00 | |
FR Total operating income (I) | | | 162 170.00 | |
FT Inventory change (goods) | | | 122 500.00 | |
FW Other purchases and external expenses | | | 16 496.00 | |
FX Taxes, duties, and similar payments | | | 1 787.00 | |
GF Total Operating Expenses (II) | | | 140 783.00 | |
GG - OPERATING RESULT (I - II) | | | 21 386.00 | |
GL Other interest and similar income | | | 1 808.00 | |
GP Total financial income (V) | | | 1 808.00 | |
GR Interest and similar expenses | | | 9 207.00 | |
GU Total financial expenses (VI) | | | 9 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 399.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9.00 | | | 9.00 |
HH Total exceptional expenses (VIII) | 9.00 | | | 9.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9.00 | | | -9.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 978.00 | | | 163 978.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 000.00 | | | 150 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 978.00 | | | 13 978.00 |
| |
| 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 | | | 150.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 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 | 3 040.00 | 3 040.00 | | 3 040.00 |
UT Other financial assets | 150.00 | | | 150.00 |
VB VAT | 2 897.00 | | | 2 897.00 |
VC Group and associates | 201 808.00 | | | 201 808.00 |
VG Loans with a maturity of up to one year at origin | 2 802.00 | 2 802.00 | | 2 802.00 |
VI Group and Associates | 579 074.00 | 579 074.00 | | 579 074.00 |
VQ Other Taxes, Duties, and Similar Debts | 172.00 | 172.00 | | 172.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 500.00 | | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 205 355.00 | 205 205.00 | 150.00 | 205 355.00 |
VW VAT | 7 802.00 | 7 802.00 | | 7 802.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 592 891.00 | 592 891.00 | | 592 891.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 615.00 | | | 1 615.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 475.00 | | | 10 475.00 |
ST Other accounts | 3 350.00 | | | 3 350.00 |
XQ Rental, rental and co-ownership charges | 2 400.00 | | | 2 400.00 |
YT Subcontracting | 270.00 | | | 270.00 |
YW Business tax | 172.00 | | | 172.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 787.00 | | | 1 787.00 |
YY Amount of VAT collected | 7 802.00 | | | 7 802.00 |
YZ Total deductible VAT on goods and services | 1 948.00 | | | 1 948.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 496.00 | | | 16 496.00 |
