| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 569 784.00 | | 569 784.00 | 569 784.00 |
BZ Other receivables | 23 653.00 | | 23 653.00 | 23 653.00 |
CF Cash and cash equivalents | 12 525.00 | | 12 525.00 | 12 525.00 |
CJ TOTAL (II) | 605 963.00 | | 605 963.00 | 605 963.00 |
CO Grand total (0 to V) | 605 963.00 | | 605 963.00 | 605 963.00 |
| |
| 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 |
DH Retained earnings | -5 466.00 | | | -5 466.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 051.00 | -5 466.00 | | 5 051.00 |
DL TOTAL (I) | 585.00 | -4 466.00 | | 585.00 |
DV Miscellaneous Loans and Financial Debts (4) | 602 564.00 | 703 164.00 | | 602 564.00 |
DX Trade payables and related accounts | 1 833.00 | 132 819.00 | | 1 833.00 |
DY Tax and social security liabilities | 980.00 | | | 980.00 |
EC TOTAL (IV) | 605 377.00 | 835 983.00 | | 605 377.00 |
EE Grand total (I to V) | 605 963.00 | 831 517.00 | | 605 963.00 |
EG Accrued income and payables due within one year | 605 377.00 | 835 983.00 | | 605 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 144 167.00 | | 144 167.00 | 144 167.00 |
FG Production sold - services | 32 456.00 | | 32 456.00 | 32 456.00 |
FJ Net sales | 176 623.00 | | 176 623.00 | 176 623.00 |
FR Total operating income (I) | | | 176 623.00 | |
FV Inventory change (raw materials and supplies) | | | 131 196.00 | |
FW Other purchases and external expenses | | | 40 732.00 | |
FX Taxes, duties, and similar payments | | | 243.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 172 172.00 | |
GG - OPERATING RESULT (I - II) | | | 4 451.00 | |
GR Interest and similar expenses | | | 6 300.00 | |
GU Total financial expenses (VI) | | | 6 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 900.00 | | | 6 900.00 |
HD Total exceptional income (VII) | 6 900.00 | | | 6 900.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 900.00 | | | 6 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 523.00 | | | 183 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 472.00 | 5 466.00 | | 178 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 051.00 | -5 466.00 | | 5 051.00 |
| |
| 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 | 1 833.00 | 1 833.00 | | 1 833.00 |
VB VAT | 23 653.00 | | | 23 653.00 |
VI Group and Associates | 602 564.00 | 602 564.00 | | 602 564.00 |
VQ Other Taxes, Duties, and Similar Debts | 980.00 | 980.00 | | 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 653.00 | 23 653.00 | | 23 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 605 377.00 | 605 377.00 | | 605 377.00 |
