| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 36.00 | | 36.00 | 36.00 |
BJ TOTAL (I) | 52.00 | | 52.00 | 52.00 |
BN Goods in progress | 1 184 172.00 | | 1 184 172.00 | 1 184 172.00 |
BX Customers and related accounts | 10 284.00 | 2.00 | 10 282.00 | 10 284.00 |
BZ Other receivables | 122 814.00 | | 122 814.00 | 122 814.00 |
CF Cash and cash equivalents | 466 580.00 | | 466 580.00 | 466 580.00 |
CJ TOTAL (II) | 1 783 851.00 | 2.00 | 1 783 848.00 | 1 783 851.00 |
CO Grand total (0 to V) | 1 783 903.00 | 2.00 | 1 783 901.00 | 1 783 903.00 |
CU Other investments | 16.00 | | 16.00 | 16.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 146 400.00 | 146 400.00 | | 146 400.00 |
DD Legal reserve (1) | 14 640.00 | 14 640.00 | | 14 640.00 |
DH Retained earnings | 1 582 186.00 | 1 300 723.00 | | 1 582 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 870.00 | 281 463.00 | | 35 870.00 |
DL TOTAL (I) | 1 779 097.00 | 1 743 226.00 | | 1 779 097.00 |
DU Loans and Debts from Credit Institutions (3) | 45.00 | | | 45.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 622.00 | 1 010 262.00 | | 4 622.00 |
DX Trade payables and related accounts | | 4 540.00 | | |
DY Tax and social security liabilities | 136.00 | 120.00 | | 136.00 |
EC TOTAL (IV) | 4 804.00 | 1 014 922.00 | | 4 804.00 |
EE Grand total (I to V) | 1 783 901.00 | 2 758 149.00 | | 1 783 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 71 376.00 | 18 997.00 | 90 374.00 | 71 376.00 |
FJ Net sales | 71 376.00 | 18 997.00 | 90 374.00 | 71 376.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3.00 | |
FQ Other income | | | 41 744.00 | |
FR Total operating income (I) | | | 132 122.00 | |
FW Other purchases and external expenses | | | 58 808.00 | |
FX Taxes, duties, and similar payments | | | 11 671.00 | |
FY Salaries and Wages | | | 1 200.00 | |
FZ Social Security Contributions | | | 450.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 6 186.00 | |
GF Total Operating Expenses (II) | | | 78 316.00 | |
GG - OPERATING RESULT (I - II) | | | 53 806.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 11 394.00 | | |
HD Total exceptional income (VII) | | 11 394.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 11 394.00 | | |
HK Income tax | 17 936.00 | 140 732.00 | | 17 936.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 122.00 | 556 829.00 | | 132 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 252.00 | 275 366.00 | | 96 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 870.00 | 281 463.00 | | 35 870.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 53.00 | | | 53.00 |
I3 DECREASES Total Financial Fixed Assets | | | 53.00 | |
I4 DECREASES Grand Total | | | 53.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 53.00 | | | 53.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 6.00 | 4.00 | 7.00 | 6.00 |
7B Total provisions for depreciation | 6.00 | 4.00 | 7.00 | 6.00 |
UE of which provisions and reversals: - Operating | | | 4.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 622.00 | 4 622.00 | | 4 622.00 |
8D Social Security and Other Social Organizations | 109.00 | 109.00 | | 109.00 |
UT Other financial assets | 37.00 | 37.00 | | 37.00 |
UX Other trade receivables | 9 710.00 | | | 9 710.00 |
VA Doubtful or disputed receivables | 574.00 | | | 574.00 |
VG Loans with a maturity of up to one year at origin | 46.00 | 46.00 | | 46.00 |
VK Loans repaid during the year | 1 005 640.00 | | | 1 005 640.00 |
VM Income taxes | 122 794.00 | | | 122 794.00 |
VN Other taxes, similar payments | 20.00 | | | 20.00 |
VQ Other Taxes, Duties, and Similar Debts | 28.00 | 28.00 | | 28.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 135.00 | 133 135.00 | | 133 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 804.00 | 4 804.00 | | 4 804.00 |
