| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 377 039.00 | | 377 039.00 | 377 039.00 |
BZ Other receivables | 57 415.00 | | 57 415.00 | 57 415.00 |
CF Cash and cash equivalents | 74 227.00 | | 74 227.00 | 74 227.00 |
CJ TOTAL (II) | 508 682.00 | | 508 682.00 | 508 682.00 |
CO Grand total (0 to V) | 508 682.00 | | 508 682.00 | 508 682.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DD Legal reserve (1) | 50.00 | | | 50.00 |
DG Other reserves | 11 862.00 | | | 11 862.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 035.00 | | | 24 035.00 |
DL TOTAL (I) | 36 447.00 | | | 36 447.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 793.00 | | | 69 793.00 |
DX Trade payables and related accounts | 398 200.00 | | | 398 200.00 |
DY Tax and social security liabilities | 4 241.00 | | | 4 241.00 |
EC TOTAL (IV) | 472 234.00 | | | 472 234.00 |
EE Grand total (I to V) | 508 682.00 | | | 508 682.00 |
EG Accrued income and payables due within one year | 472 234.00 | | | 472 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 191 240.00 | | 191 240.00 | 191 240.00 |
FJ Net sales | 191 240.00 | | 191 240.00 | 191 240.00 |
FR Total operating income (I) | | | 191 240.00 | |
FV Inventory change (raw materials and supplies) | | | 155 494.00 | |
FW Other purchases and external expenses | | | 7 165.00 | |
FX Taxes, duties, and similar payments | | | 303.00 | |
GF Total Operating Expenses (II) | | | 162 962.00 | |
GG - OPERATING RESULT (I - II) | | | 28 278.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 276.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 241.00 | | | 4 241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 240.00 | | | 191 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 167 204.00 | | | 167 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 035.00 | | | 24 035.00 |
| |
| 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 | 398 200.00 | 398 200.00 | | 398 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 69 793.00 | 69 793.00 | | 69 793.00 |
VP Miscellaneous | 57 416.00 | | | 57 416.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 241.00 | 4 241.00 | | 4 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 416.00 | 57 416.00 | | 57 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 472 235.00 | 472 235.00 | | 472 235.00 |
