| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 164 539.00 | | 164 539.00 | 164 539.00 |
CF Cash and cash equivalents | 134 614.00 | | 134 614.00 | 134 614.00 |
CJ TOTAL (II) | 299 153.00 | | 299 153.00 | 299 153.00 |
CO Grand total (0 to V) | 299 153.00 | | 299 153.00 | 299 153.00 |
| |
| 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) | 63 943.00 | | | 63 943.00 |
DL TOTAL (I) | 64 943.00 | | | 64 943.00 |
DU Loans and Debts from Credit Institutions (3) | 132 000.00 | | | 132 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 000.00 | | | 52 000.00 |
DX Trade payables and related accounts | 11 520.00 | | | 11 520.00 |
DY Tax and social security liabilities | 38 690.00 | | | 38 690.00 |
EC TOTAL (IV) | 234 210.00 | | | 234 210.00 |
EE Grand total (I to V) | 299 153.00 | | | 299 153.00 |
EG Accrued income and payables due within one year | 234 210.00 | | | 234 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 253 215.00 | | 253 215.00 | 253 215.00 |
FG Production sold - services | 12 081.00 | | 12 081.00 | 12 081.00 |
FJ Net sales | 265 296.00 | | 265 296.00 | 265 296.00 |
FM Inventory production | | | 164 539.00 | |
FR Total operating income (I) | | | 429 835.00 | |
FU Purchases of raw materials and other supplies | | | 290 572.00 | |
FW Other purchases and external expenses | | | 41 147.00 | |
FX Taxes, duties, and similar payments | | | 147.00 | |
GF Total Operating Expenses (II) | | | 331 866.00 | |
GG - OPERATING RESULT (I - II) | | | 97 969.00 | |
GR Interest and similar expenses | | | 12 539.00 | |
GU Total financial expenses (VI) | | | 12 539.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 539.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 430.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | | | 2.00 |
HK Income tax | 21 489.00 | | | 21 489.00 |
HL TOTAL REVENUE (I + III + V + VII) | 429 837.00 | | | 429 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 365 894.00 | | | 365 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 943.00 | | | 63 943.00 |
