| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 1 903 168.00 | | 1 903 168.00 | 1 903 168.00 |
BX Customers and related accounts | 1 152 126.00 | | 1 152 126.00 | 1 152 126.00 |
BZ Other receivables | 228 415.00 | | 228 415.00 | 228 415.00 |
CF Cash and cash equivalents | 1 521.00 | | 1 521.00 | 1 521.00 |
CJ TOTAL (II) | 3 285 230.00 | | 3 285 230.00 | 3 285 230.00 |
CO Grand total (0 to V) | 3 285 230.00 | | 3 285 230.00 | 3 285 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -946 163.00 | -1 297 100.00 | | -946 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 224 734.00 | 350 937.00 | | 224 734.00 |
DL TOTAL (I) | -684 429.00 | -909 163.00 | | -684 429.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 105 047.00 | 2 476 775.00 | | 2 105 047.00 |
DX Trade payables and related accounts | 1 671 954.00 | 1 013 253.00 | | 1 671 954.00 |
DY Tax and social security liabilities | 189 871.00 | 138 160.00 | | 189 871.00 |
EA Other liabilities | 2 786.00 | | | 2 786.00 |
EC TOTAL (IV) | 3 969 659.00 | 3 628 188.00 | | 3 969 659.00 |
EE Grand total (I to V) | 3 285 230.00 | 2 719 026.00 | | 3 285 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 733 866.00 | | 2 733 866.00 | 2 733 866.00 |
FJ Net sales | 2 733 866.00 | | 2 733 866.00 | 2 733 866.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 733 867.00 | |
FW Other purchases and external expenses | | | 2 264 463.00 | |
FX Taxes, duties, and similar payments | | | 21 948.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 2 286 412.00 | |
GG - OPERATING RESULT (I - II) | | | 447 455.00 | |
GR Interest and similar expenses | | | 104 677.00 | |
GU Total financial expenses (VI) | | | 104 677.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -104 677.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 342 779.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 23.00 | 573.00 | | 23.00 |
HH Total exceptional expenses (VIII) | 23.00 | 573.00 | | 23.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23.00 | -573.00 | | -23.00 |
HK Income tax | 118 022.00 | 184 300.00 | | 118 022.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 733 867.00 | 2 274 868.00 | | 2 733 867.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 509 134.00 | 1 923 931.00 | | 2 509 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 224 734.00 | 350 937.00 | | 224 734.00 |
| |
| 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 | 1 671 954.00 | 1 671 954.00 | | 1 671 954.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 786.00 | 2 786.00 | | 2 786.00 |
UX Other trade receivables | 1 152 126.00 | | | 1 152 126.00 |
VB VAT | 219 530.00 | | | 219 530.00 |
VI Group and Associates | 2 105 047.00 | 2 105 047.00 | | 2 105 047.00 |
VP Miscellaneous | 2 885.00 | | | 2 885.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 000.00 | | | 6 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 380 541.00 | 1 380 541.00 | | 1 380 541.00 |
VW VAT | 189 871.00 | 189 871.00 | | 189 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 969 658.00 | 3 969 658.00 | | 3 969 658.00 |
