| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 326 341.00 | | 326 341.00 | 326 341.00 |
BZ Other receivables | 96 810.00 | | 96 810.00 | 96 810.00 |
CF Cash and cash equivalents | 67 138.00 | | 67 138.00 | 67 138.00 |
CJ TOTAL (II) | 490 289.00 | | 490 289.00 | 490 289.00 |
CO Grand total (0 to V) | 490 289.00 | | 490 289.00 | 490 289.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 538.00 | | | 538.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 215.00 | | | 3 215.00 |
DL TOTAL (I) | 12 553.00 | | | 12 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 406 435.00 | | | 406 435.00 |
DX Trade payables and related accounts | 70 734.00 | | | 70 734.00 |
DY Tax and social security liabilities | 567.00 | | | 567.00 |
EC TOTAL (IV) | 477 736.00 | | | 477 736.00 |
EE Grand total (I to V) | 490 289.00 | | | 490 289.00 |
EG Accrued income and payables due within one year | 477 736.00 | | | 477 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 000.00 | |
FR Total operating income (I) | | | 20 000.00 | |
FV Inventory change (raw materials and supplies) | | | -20 496.00 | |
FW Other purchases and external expenses | | | 36 319.00 | |
FX Taxes, duties, and similar payments | | | 399.00 | |
GF Total Operating Expenses (II) | | | 16 222.00 | |
GG - OPERATING RESULT (I - II) | | | 3 777.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 20 000.00 | | | 20 000.00 |
HK Income tax | 567.00 | | | 567.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 004.00 | | | 20 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 789.00 | | | 16 789.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 215.00 | | | 3 215.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 96 810.00 | | | 96 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 810.00 | 96 810.00 | | 96 810.00 |