| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 291 356.00 | | 291 356.00 | 291 356.00 |
BN Goods in progress | 71 098.00 | 11 100.00 | 59 998.00 | 71 098.00 |
BX Customers and related accounts | 2 593.00 | | 2 593.00 | 2 593.00 |
BZ Other receivables | 305.00 | | 305.00 | 305.00 |
CF Cash and cash equivalents | 1 029.00 | | 1 029.00 | 1 029.00 |
CH Prepaid expenses | 120.00 | | 120.00 | 120.00 |
CJ TOTAL (II) | 366 501.00 | 11 100.00 | 355 401.00 | 366 501.00 |
CO Grand total (0 to V) | 366 501.00 | 11 100.00 | 355 401.00 | 366 501.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DB Share, merger, contribution premiums, etc. | 4 898.00 | 4 898.00 | | 4 898.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 627.00 | -811.00 | | 627.00 |
DL TOTAL (I) | 305 525.00 | 304 087.00 | | 305 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 874.00 | 47 223.00 | | 48 874.00 |
DX Trade payables and related accounts | 72.00 | | | 72.00 |
DY Tax and social security liabilities | 930.00 | 648.00 | | 930.00 |
EC TOTAL (IV) | 49 876.00 | 47 871.00 | | 49 876.00 |
EE Grand total (I to V) | 355 401.00 | 351 958.00 | | 355 401.00 |
EG Accrued income and payables due within one year | 49 876.00 | 47 871.00 | | 49 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 4 181.00 | |
FJ Net sales | | | 4 181.00 | |
FR Total operating income (I) | | | 4 181.00 | |
FW Other purchases and external expenses | | | 2 926.00 | |
FX Taxes, duties, and similar payments | | | 625.00 | |
GF Total Operating Expenses (II) | | | 3 551.00 | |
GG - OPERATING RESULT (I - II) | | | 631.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 181.00 | | | 4 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 555.00 | 811.00 | | 3 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 627.00 | -811.00 | | 627.00 |