| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 24 999.00 | 22 940.00 | 2 060.00 | 24 999.00 |
BJ TOTAL (I) | 24 999.00 | 22 940.00 | 2 060.00 | 24 999.00 |
BX Customers and related accounts | 378.00 | | 378.00 | 378.00 |
BZ Other receivables | 38 127.00 | | 38 127.00 | 38 127.00 |
CF Cash and cash equivalents | 179 614.00 | | 179 614.00 | 179 614.00 |
CH Prepaid expenses | 128 695.00 | | 128 695.00 | 128 695.00 |
CJ TOTAL (II) | 346 814.00 | | 346 814.00 | 346 814.00 |
CO Grand total (0 to V) | 371 814.00 | 22 940.00 | 348 874.00 | 371 814.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DH Retained earnings | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 930.00 | | | 44 930.00 |
DL TOTAL (I) | 135 930.00 | | | 135 930.00 |
DX Trade payables and related accounts | 211 247.00 | | | 211 247.00 |
DY Tax and social security liabilities | 1 697.00 | | | 1 697.00 |
EC TOTAL (IV) | 212 944.00 | | | 212 944.00 |
EE Grand total (I to V) | 348 874.00 | | | 348 874.00 |
EG Accrued income and payables due within one year | 212 944.00 | | | 212 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 290 135.00 | | 1 290 135.00 | 1 290 135.00 |
FJ Net sales | 1 290 135.00 | | 1 290 135.00 | 1 290 135.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 290 138.00 | |
FU Purchases of raw materials and other supplies | | | 712 053.00 | |
FW Other purchases and external expenses | | | 520 071.00 | |
FX Taxes, duties, and similar payments | | | 1 526.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 610.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 235 263.00 | |
GG - OPERATING RESULT (I - II) | | | 54 875.00 | |
GL Other interest and similar income | | | 378.00 | |
GP Total financial income (V) | | | 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 267.00 | | | 267.00 |
HD Total exceptional income (VII) | 267.00 | | | 267.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 267.00 | | | 267.00 |
HK Income tax | 10 590.00 | | | 10 590.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 290 782.00 | | | 1 290 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 245 853.00 | | | 1 245 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 930.00 | | | 44 930.00 |
HP References: Equipment leasing | 253 770.00 | | | 253 770.00 |
| |
| 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 | 211 247.00 | 211 247.00 | | 211 247.00 |
UX Other trade receivables | 378.00 | 378.00 | | 378.00 |
VB VAT | 31 677.00 | 31 677.00 | | 31 677.00 |
VM Income taxes | 6 450.00 | 6 450.00 | | 6 450.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 697.00 | 1 697.00 | | 1 697.00 |
VS Prepaid expenses | 128 695.00 | 128 695.00 | | 128 695.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 167 200.00 | 167 200.00 | | 167 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 944.00 | 212 944.00 | | 212 944.00 |
