| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 67 308.00 | | 67 308.00 | 67 308.00 |
BZ Other receivables | 11 849.00 | | 11 849.00 | 11 849.00 |
CF Cash and cash equivalents | 90 730.00 | | 90 730.00 | 90 730.00 |
CH Prepaid expenses | 3 939.00 | | 3 939.00 | 3 939.00 |
CJ TOTAL (II) | 173 827.00 | | 173 827.00 | 173 827.00 |
CO Grand total (0 to V) | 173 827.00 | | 173 827.00 | 173 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 2 901.00 | 8 674.00 | | 2 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 097.00 | 74 227.00 | | 33 097.00 |
DL TOTAL (I) | 90 998.00 | 137 901.00 | | 90 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 30 000.00 | | |
DX Trade payables and related accounts | 3 650.00 | 4 595.00 | | 3 650.00 |
DY Tax and social security liabilities | 3 910.00 | 47 816.00 | | 3 910.00 |
EA Other liabilities | 75 269.00 | 500.00 | | 75 269.00 |
EC TOTAL (IV) | 82 829.00 | 82 911.00 | | 82 829.00 |
EE Grand total (I to V) | 173 827.00 | 220 812.00 | | 173 827.00 |
EG Accrued income and payables due within one year | 82 829.00 | 82 911.00 | | 82 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 231 457.00 | | 231 457.00 | 231 457.00 |
FJ Net sales | 231 457.00 | | 231 457.00 | 231 457.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 250.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 231 708.00 | |
FU Purchases of raw materials and other supplies | | | 92 267.00 | |
FV Inventory change (raw materials and supplies) | | | 82 646.00 | |
FW Other purchases and external expenses | | | 29 464.00 | |
FX Taxes, duties, and similar payments | | | 8 657.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 213 035.00 | |
GG - OPERATING RESULT (I - II) | | | 18 672.00 | |
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) | | | 18 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 30 973.00 | | | 30 973.00 |
HD Total exceptional income (VII) | 30 973.00 | | | 30 973.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30 973.00 | | | 30 973.00 |
HK Income tax | 16 548.00 | 37 114.00 | | 16 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 680.00 | 767 978.00 | | 262 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 583.00 | 693 751.00 | | 229 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 097.00 | 74 227.00 | | 33 097.00 |
| |
| 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 | 3 650.00 | 3 650.00 | | 3 650.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 269.00 | 75 269.00 | | 75 269.00 |
VB VAT | 560.00 | | | 560.00 |
VM Income taxes | 11 289.00 | | | 11 289.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 910.00 | 3 910.00 | | 3 910.00 |
VS Prepaid expenses | 3 939.00 | | | 3 939.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 789.00 | 15 789.00 | | 15 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 829.00 | 82 829.00 | | 82 829.00 |
