| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 047.00 | 2 047.00 | | 2 047.00 |
AT Other tangible assets | 32 846.00 | 3 139.00 | 29 707.00 | 32 846.00 |
BJ TOTAL (I) | 34 893.00 | 5 186.00 | 29 707.00 | 34 893.00 |
BN Goods in progress | 127 307.00 | | 127 307.00 | 127 307.00 |
BZ Other receivables | 3 436.00 | | 3 436.00 | 3 436.00 |
CF Cash and cash equivalents | 313 526.00 | | 313 526.00 | 313 526.00 |
CH Prepaid expenses | 804.00 | | 804.00 | 804.00 |
CJ TOTAL (II) | 445 072.00 | | 445 072.00 | 445 072.00 |
CO Grand total (0 to V) | 479 964.00 | 5 186.00 | 474 779.00 | 479 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 355 000.00 | 355 000.00 | | 355 000.00 |
DH Retained earnings | -6 905.00 | -3 943.00 | | -6 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 825.00 | -2 962.00 | | 109 825.00 |
DL TOTAL (I) | 457 920.00 | 348 096.00 | | 457 920.00 |
DU Loans and Debts from Credit Institutions (3) | | 45.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 949.00 | 24 036.00 | | 1 949.00 |
DX Trade payables and related accounts | 4 880.00 | 825.00 | | 4 880.00 |
DY Tax and social security liabilities | 10 029.00 | | | 10 029.00 |
EC TOTAL (IV) | 16 859.00 | 24 906.00 | | 16 859.00 |
EE Grand total (I to V) | 474 779.00 | 373 001.00 | | 474 779.00 |
EG Accrued income and payables due within one year | 16 859.00 | 24 906.00 | | 16 859.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 45.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 729 516.00 | | 729 516.00 | 729 516.00 |
FJ Net sales | 729 516.00 | | 729 516.00 | 729 516.00 |
FM Inventory production | | | -239 193.00 | |
FR Total operating income (I) | | | 490 322.00 | |
FW Other purchases and external expenses | | | 354 163.00 | |
FX Taxes, duties, and similar payments | | | 19 227.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 362.00 | |
GF Total Operating Expenses (II) | | | 376 752.00 | |
GG - OPERATING RESULT (I - II) | | | 113 571.00 | |
GL Other interest and similar income | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GR Interest and similar expenses | | | 3 755.00 | |
GU Total financial expenses (VI) | | | 3 755.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 825.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 490 332.00 | 7 700.00 | | 490 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 380 507.00 | 10 662.00 | | 380 507.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 825.00 | -2 962.00 | | 109 825.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 823.00 | 3 362.00 | | 1 823.00 |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 139.00 | | |
| |
| 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 | 4 880.00 | 4 880.00 | | 4 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 949.00 | 1 949.00 | | 1 949.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 029.00 | 10 029.00 | | 10 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 240.00 | 4 240.00 | | 4 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 858.00 | 16 858.00 | | 16 858.00 |
