| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 2 258 531.00 | | 2 258 531.00 | 2 258 531.00 |
BZ Other receivables | 61 401.00 | | 61 401.00 | 61 401.00 |
CH Prepaid expenses | 84.00 | | 84.00 | 84.00 |
CJ TOTAL (II) | 2 320 015.00 | | 2 320 015.00 | 2 320 015.00 |
CO Grand total (0 to V) | 2 320 015.00 | | 2 320 015.00 | 2 320 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 124 500.00 | 124 500.00 | | 124 500.00 |
DD Legal reserve (1) | 12 620.00 | 12 620.00 | | 12 620.00 |
DG Other reserves | 218 134.00 | 218 134.00 | | 218 134.00 |
DH Retained earnings | -82 328.00 | -82 959.00 | | -82 328.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 544.00 | 632.00 | | -7 544.00 |
DL TOTAL (I) | 265 381.00 | 272 926.00 | | 265 381.00 |
DU Loans and Debts from Credit Institutions (3) | 1 795 405.00 | 2 047 401.00 | | 1 795 405.00 |
DX Trade payables and related accounts | 231 064.00 | 224 832.00 | | 231 064.00 |
DY Tax and social security liabilities | 28 165.00 | 26 240.00 | | 28 165.00 |
EA Other liabilities | | 727.00 | | |
EC TOTAL (IV) | 2 054 634.00 | 2 299 200.00 | | 2 054 634.00 |
EE Grand total (I to V) | 2 320 015.00 | 2 572 126.00 | | 2 320 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 381 009.00 | | 381 009.00 | 381 009.00 |
FJ Net sales | 381 009.00 | | 381 009.00 | 381 009.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 79.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 381 104.00 | |
FU Purchases of raw materials and other supplies | | | 53 130.00 | |
FV Inventory change (raw materials and supplies) | | | 266 651.00 | |
FW Other purchases and external expenses | | | 15 150.00 | |
FX Taxes, duties, and similar payments | | | 13 855.00 | |
FY Salaries and Wages | | | 26 115.00 | |
FZ Social Security Contributions | | | 10 445.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 385 348.00 | |
GG - OPERATING RESULT (I - II) | | | -4 244.00 | |
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) | | | -4 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 3 300.00 | | | 3 300.00 |
HH Total exceptional expenses (VIII) | 3 300.00 | | | 3 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 300.00 | | | -3 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 381 104.00 | 596 266.00 | | 381 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 388 648.00 | 595 634.00 | | 388 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 544.00 | 632.00 | | -7 544.00 |
| |
| 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 | 231 064.00 | 231 064.00 | | 231 064.00 |
8D Social Security and Other Social Organizations | 4 522.00 | 4 522.00 | | 4 522.00 |
VB VAT | 23 025.00 | | | 23 025.00 |
VH Loans with a maturity of more than one year at origin | 1 795 405.00 | 1 795 405.00 | | 1 795 405.00 |
VM Income taxes | 6 333.00 | | | 6 333.00 |
VN Other taxes, similar payments | 1 386.00 | | | 1 386.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 189.00 | 10 189.00 | | 10 189.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 657.00 | | | 30 657.00 |
VS Prepaid expenses | 84.00 | | | 84.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 484.00 | 61 484.00 | | 61 484.00 |
VW VAT | 13 453.00 | 13 453.00 | | 13 453.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 054 634.00 | 2 054 634.00 | | 2 054 634.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
