| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 29 694.00 | | 29 694.00 | 29 694.00 |
BX Customers and related accounts | 127 981.00 | | 127 981.00 | 127 981.00 |
BZ Other receivables | 72 281.00 | | 72 281.00 | 72 281.00 |
CF Cash and cash equivalents | 2 076.00 | | 2 076.00 | 2 076.00 |
CJ TOTAL (II) | 232 031.00 | | 232 031.00 | 232 031.00 |
CO Grand total (0 to V) | 232 031.00 | | 232 031.00 | 232 031.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 48 158.00 | 37 716.00 | | 48 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 845.00 | 10 442.00 | | 5 845.00 |
DL TOTAL (I) | 62 388.00 | 56 543.00 | | 62 388.00 |
DX Trade payables and related accounts | 142 036.00 | 14 319.00 | | 142 036.00 |
DY Tax and social security liabilities | 2 726.00 | 3 001.00 | | 2 726.00 |
EB Prepaid income (2) | 24 881.00 | 26 727.00 | | 24 881.00 |
EC TOTAL (IV) | 169 643.00 | 44 047.00 | | 169 643.00 |
EE Grand total (I to V) | 232 031.00 | 100 589.00 | | 232 031.00 |
EG Accrued income and payables due within one year | 169 643.00 | 44 047.00 | | 169 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 132 679.00 | |
FJ Net sales | | | 132 679.00 | |
FM Inventory production | | | -2 512.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 130 168.00 | |
FW Other purchases and external expenses | | | 123 929.00 | |
FX Taxes, duties, and similar payments | | | 581.00 | |
GF Total Operating Expenses (II) | | | 124 510.00 | |
GG - OPERATING RESULT (I - II) | | | 5 658.00 | |
GL Other interest and similar income | | | 802.00 | |
GP Total financial income (V) | | | 802.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 417.00 | | | 417.00 |
HD Total exceptional income (VII) | 417.00 | | | 417.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 417.00 | | | 417.00 |
HK Income tax | 1 031.00 | 1 843.00 | | 1 031.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 386.00 | 49 814.00 | | 131 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 541.00 | 39 373.00 | | 125 541.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 845.00 | 10 442.00 | | 5 845.00 |
| |
| 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 | 142 036.00 | 142 036.00 | | 142 036.00 |
8L Deferred income | 24 881.00 | 24 881.00 | | 24 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200 262.00 | 200 262.00 | | 200 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 169 643.00 | 169 643.00 | | 169 643.00 |
