| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 65 000.00 | 3 250.00 | 61 750.00 | 65 000.00 |
BJ TOTAL (I) | 65 000.00 | 3 250.00 | 61 750.00 | 65 000.00 |
BN Goods in progress | 101 822.00 | | 101 822.00 | 101 822.00 |
BX Customers and related accounts | 12 143.00 | 12 143.00 | | 12 143.00 |
BZ Other receivables | 5 766.00 | | 5 766.00 | 5 766.00 |
CF Cash and cash equivalents | 4 723.00 | | 4 723.00 | 4 723.00 |
CJ TOTAL (II) | 124 455.00 | 12 143.00 | 112 312.00 | 124 455.00 |
CO Grand total (0 to V) | 189 455.00 | 15 393.00 | 174 062.00 | 189 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 36 266.00 | | | 36 266.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 102.00 | | | 47 102.00 |
DL TOTAL (I) | 94 368.00 | | | 94 368.00 |
DX Trade payables and related accounts | 70 469.00 | | | 70 469.00 |
EA Other liabilities | 9 225.00 | | | 9 225.00 |
EC TOTAL (IV) | 79 694.00 | | | 79 694.00 |
EE Grand total (I to V) | 174 062.00 | | | 174 062.00 |
EG Accrued income and payables due within one year | 79 694.00 | | | 79 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 573.00 | | 4 573.00 | 4 573.00 |
FJ Net sales | 4 573.00 | | 4 573.00 | 4 573.00 |
FM Inventory production | | | 135 145.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 139 720.00 | |
FU Purchases of raw materials and other supplies | | | 70 145.00 | |
FW Other purchases and external expenses | | | 5 187.00 | |
FX Taxes, duties, and similar payments | | | 1 818.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 250.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 12 143.00 | |
GE Other Expenses | | | 75.00 | |
GF Total Operating Expenses (II) | | | 92 618.00 | |
GG - OPERATING RESULT (I - II) | | | 47 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 139 720.00 | | | 139 720.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 618.00 | | | 92 618.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 102.00 | | | 47 102.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
6T Receivables | | 12 143.00 | | |
7B Total provisions for depreciation | | 12 143.00 | | |
7C Grand total | | 12 143.00 | | |
| |
| 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 | 70 469.00 | 70 469.00 | | 70 469.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 225.00 | 9 225.00 | | 9 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 909.00 | 17 909.00 | | 17 909.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 694.00 | 79 694.00 | | 79 694.00 |
