| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 824 425.00 | | 824 425.00 | 824 425.00 |
BV Advances and down payments on orders | 565.00 | | 565.00 | 565.00 |
BX Customers and related accounts | 11 366.00 | | 11 366.00 | 11 366.00 |
BZ Other receivables | 37 224.00 | | 37 224.00 | 37 224.00 |
CF Cash and cash equivalents | 217 194.00 | | 217 194.00 | 217 194.00 |
CJ TOTAL (II) | 1 090 774.00 | | 1 090 774.00 | 1 090 774.00 |
CO Grand total (0 to V) | 1 090 774.00 | | 1 090 774.00 | 1 090 774.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500.00 | 4 500.00 | | 4 500.00 |
DD Legal reserve (1) | 450.00 | 450.00 | | 450.00 |
DG Other reserves | 515 197.00 | 656 929.00 | | 515 197.00 |
DH Retained earnings | -1 977.00 | 267.00 | | -1 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 372 796.00 | -2 244.00 | | 372 796.00 |
DL TOTAL (I) | 890 966.00 | 659 902.00 | | 890 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 3.00 | | 2.00 |
DX Trade payables and related accounts | 25 969.00 | 54 287.00 | | 25 969.00 |
DY Tax and social security liabilities | 173 690.00 | 18 056.00 | | 173 690.00 |
EA Other liabilities | 149.00 | 96.00 | | 149.00 |
EB Prepaid income (2) | | 625 974.00 | | |
EC TOTAL (IV) | 199 809.00 | 698 415.00 | | 199 809.00 |
EE Grand total (I to V) | 1 090 774.00 | 1 358 318.00 | | 1 090 774.00 |
EG Accrued income and payables due within one year | 199 809.00 | 698 415.00 | | 199 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 897 726.00 | | 897 726.00 | 897 726.00 |
FG Production sold - services | 40 644.00 | | 40 644.00 | 40 644.00 |
FJ Net sales | 938 370.00 | | 938 370.00 | 938 370.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 938 374.00 | |
FV Inventory change (raw materials and supplies) | | | -824 425.00 | |
FW Other purchases and external expenses | | | 1 218 647.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 394 393.00 | |
GG - OPERATING RESULT (I - II) | | | 543 980.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 543 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 657.00 | | | 657.00 |
HD Total exceptional income (VII) | 657.00 | | | 657.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 657.00 | | | 657.00 |
HK Income tax | 171 842.00 | | | 171 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 939 031.00 | 3 872.00 | | 939 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 566 235.00 | 6 116.00 | | 566 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 372 796.00 | -2 244.00 | | 372 796.00 |
| |
| 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 | 25 969.00 | 25 969.00 | | 25 969.00 |
8E Income Taxes | 171 842.00 | 171 842.00 | | 171 842.00 |
8K Other liabilities (including liabilities related to repo transactions) | 149.00 | 149.00 | | 149.00 |
UX Other trade receivables | 11 366.00 | | | 11 366.00 |
VB VAT | 32 169.00 | | | 32 169.00 |
VI Group and Associates | 2.00 | 2.00 | | 2.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 055.00 | | | 5 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 591.00 | 48 591.00 | | 48 591.00 |
VW VAT | 1 848.00 | 1 848.00 | | 1 848.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 199 809.00 | 199 809.00 | | 199 809.00 |
