| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 3 520.00 | | 3 520.00 | 3 520.00 |
BX Customers and related accounts | 323 270.00 | | 323 270.00 | 323 270.00 |
BZ Other receivables | 130 405.00 | | 130 405.00 | 130 405.00 |
CF Cash and cash equivalents | 1 689 545.00 | | 1 689 545.00 | 1 689 545.00 |
CJ TOTAL (II) | 2 146 740.00 | | 2 146 740.00 | 2 146 740.00 |
CO Grand total (0 to V) | 2 146 740.00 | | 2 146 740.00 | 2 146 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DH Retained earnings | -27 378.00 | -35 140.00 | | -27 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 523.00 | 7 762.00 | | 7 523.00 |
DL TOTAL (I) | 210 146.00 | 202 622.00 | | 210 146.00 |
DU Loans and Debts from Credit Institutions (3) | 666.00 | 3 933.00 | | 666.00 |
DX Trade payables and related accounts | 371 764.00 | 255 954.00 | | 371 764.00 |
DY Tax and social security liabilities | 53 878.00 | 40 147.00 | | 53 878.00 |
EA Other liabilities | 1 510 286.00 | 784 100.00 | | 1 510 286.00 |
EC TOTAL (IV) | 1 936 594.00 | 1 084 134.00 | | 1 936 594.00 |
EE Grand total (I to V) | 2 146 740.00 | 1 286 756.00 | | 2 146 740.00 |
EG Accrued income and payables due within one year | 1 936 594.00 | 1 084 134.00 | | 1 936 594.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 666.00 | 3 933.00 | | 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 288 342.00 | | 288 342.00 | 288 342.00 |
FJ Net sales | 288 342.00 | | 288 342.00 | 288 342.00 |
FQ Other income | | | 355.00 | |
FR Total operating income (I) | | | 288 697.00 | |
FW Other purchases and external expenses | | | 281 329.00 | |
FX Taxes, duties, and similar payments | | | 510.00 | |
GF Total Operating Expenses (II) | | | 281 839.00 | |
GG - OPERATING RESULT (I - II) | | | 6 858.00 | |
GL Other interest and similar income | | | 666.00 | |
GP Total financial income (V) | | | 666.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 666.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 289 362.00 | 294 556.00 | | 289 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 281 839.00 | 286 794.00 | | 281 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 523.00 | 7 762.00 | | 7 523.00 |
| |
| 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 | 371 764.00 | 371 764.00 | | 371 764.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 510 286.00 | 1 510 286.00 | | 1 510 286.00 |
UX Other trade receivables | 323 270.00 | | | 323 270.00 |
VG Loans with a maturity of up to one year at origin | 666.00 | 666.00 | | 666.00 |
VP Miscellaneous | 130 405.00 | | | 130 405.00 |
VQ Other Taxes, Duties, and Similar Debts | 53 878.00 | 53 878.00 | | 53 878.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 453 675.00 | 453 675.00 | | 453 675.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 936 594.00 | 1 936 594.00 | | 1 936 594.00 |
