| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 234 779.00 | | 234 779.00 | 234 779.00 |
CJ TOTAL (II) | 234 779.00 | | 234 779.00 | 234 779.00 |
CO Grand total (0 to V) | 234 779.00 | | 234 779.00 | 234 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 113.00 | 38 113.00 | | 38 113.00 |
DD Legal reserve (1) | 3 509.00 | 3 509.00 | | 3 509.00 |
DH Retained earnings | -2 502.00 | -978.00 | | -2 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 342.00 | -1 523.00 | | 342.00 |
DL TOTAL (I) | 39 462.00 | 39 120.00 | | 39 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 50 000.00 | | |
DW Advances and down payments received on current orders | 177 933.00 | 177 933.00 | | 177 933.00 |
DX Trade payables and related accounts | 17 110.00 | 13 547.00 | | 17 110.00 |
DY Tax and social security liabilities | 261.00 | 6 861.00 | | 261.00 |
EA Other liabilities | 12.00 | 3.00 | | 12.00 |
EC TOTAL (IV) | 195 316.00 | 248 345.00 | | 195 316.00 |
EE Grand total (I to V) | 234 779.00 | 287 465.00 | | 234 779.00 |
EG Accrued income and payables due within one year | 195 316.00 | 248 345.00 | | 195 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 750 170.00 | |
FJ Net sales | | | 1 750 170.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 750 171.00 | |
FX Taxes, duties, and similar payments | | | 105 858.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 750 087.00 | |
GG - OPERATING RESULT (I - II) | | | 83.00 | |
GN Positive exchange differences | | | 258.00 | |
GP Total financial income (V) | | | 258.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 750 429.00 | 1 136 173.00 | | 1 750 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 750 087.00 | 1 137 697.00 | | 1 750 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 342.00 | -1 523.00 | | 342.00 |
| |
| 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 | 17 110.00 | 17 110.00 | | 17 110.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12.00 | 12.00 | | 12.00 |
UX Other trade receivables | 72 594.00 | | | 72 594.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 234 779.00 | 234 779.00 | | 234 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 383.00 | 17 383.00 | | 17 383.00 |
