| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 3.00 | | 3.00 | 3.00 |
BX Customers and related accounts | 109 367.00 | 50 030.00 | 59 336.00 | 109 367.00 |
BZ Other receivables | 714 908.00 | | 714 908.00 | 714 908.00 |
CJ TOTAL (II) | 824 279.00 | 50 030.00 | 774 248.00 | 824 279.00 |
CO Grand total (0 to V) | 824 279.00 | 50 030.00 | 774 248.00 | 824 279.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 893.00 | 1 763 025.00 | | 198 893.00 |
DL TOTAL (I) | 199 893.00 | 1 764 025.00 | | 199 893.00 |
DU Loans and Debts from Credit Institutions (3) | 625.00 | 18.00 | | 625.00 |
DX Trade payables and related accounts | 166 788.00 | 338 514.00 | | 166 788.00 |
DY Tax and social security liabilities | 5 972.00 | 4 936.00 | | 5 972.00 |
EA Other liabilities | 400 967.00 | 1 149 032.00 | | 400 967.00 |
EC TOTAL (IV) | 574 354.00 | 1 492 501.00 | | 574 354.00 |
EE Grand total (I to V) | 774 248.00 | 3 256 527.00 | | 774 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 239 166.00 | | 239 166.00 | 239 166.00 |
FJ Net sales | 239 166.00 | | 239 166.00 | 239 166.00 |
FM Inventory production | | | -199 328.00 | |
FR Total operating income (I) | | | 39 838.00 | |
FW Other purchases and external expenses | | | -208 916.00 | |
FX Taxes, duties, and similar payments | | | -167.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 50 030.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | -159 052.00 | |
GG - OPERATING RESULT (I - II) | | | 198 890.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 842.00 | 2 474 879.00 | | 39 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -159 051.00 | 711 854.00 | | -159 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 893.00 | 1 763 025.00 | | 198 893.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 50 031.00 | 50 031.00 | | 50 031.00 |
7B Total provisions for depreciation | 50 031.00 | 50 031.00 | | 50 031.00 |
7C Grand total | 50 031.00 | 50 031.00 | | 50 031.00 |
UE of which provisions and reversals: - Operating | | 50 031.00 | | |
| |
| 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 | 166 788.00 | 166 788.00 | | 166 788.00 |
8K Other liabilities (including liabilities related to repo transactions) | 400 967.00 | 400 967.00 | | 400 967.00 |
UX Other trade receivables | 109 367.00 | | | 109 367.00 |
VB VAT | 27 432.00 | | | 27 432.00 |
VC Group and associates | 687 476.00 | | | 687 476.00 |
VG Loans with a maturity of up to one year at origin | 625.00 | 625.00 | | 625.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 824 276.00 | 824 276.00 | | 824 276.00 |
VW VAT | 5 972.00 | 5 972.00 | | 5 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 574 354.00 | 574 354.00 | | 574 354.00 |
