| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 805 974.00 | | 805 974.00 | 805 974.00 |
BV Advances and down payments on orders | 5 680.00 | | 5 680.00 | 5 680.00 |
BZ Other receivables | 54 191.00 | | 54 191.00 | 54 191.00 |
CD Marketable securities | 64 989.00 | | 64 989.00 | 64 989.00 |
CF Cash and cash equivalents | 56 731.00 | | 56 731.00 | 56 731.00 |
CH Prepaid expenses | 174.00 | | 174.00 | 174.00 |
CJ TOTAL (II) | 987 739.00 | | 987 738.00 | 987 739.00 |
CO Grand total (0 to V) | 987 738.00 | | 987 738.00 | 987 738.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 13 083.00 | 280.00 | | 13 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 108.00 | 77 803.00 | | 11 108.00 |
DL TOTAL (I) | 35 192.00 | 89 083.00 | | 35 192.00 |
DU Loans and Debts from Credit Institutions (3) | 727 936.00 | | | 727 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148 795.00 | 209 912.00 | | 148 795.00 |
DX Trade payables and related accounts | 73 512.00 | 120 145.00 | | 73 512.00 |
DY Tax and social security liabilities | 2 214.00 | 2 951.00 | | 2 214.00 |
EA Other liabilities | 90.00 | 92.00 | | 90.00 |
EC TOTAL (IV) | 952 546.00 | 333 099.00 | | 952 546.00 |
EE Grand total (I to V) | 987 738.00 | 422 182.00 | | 987 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 14 023.00 | |
FD Production sold - goods | | | | |
FJ Net sales | | | 14 023.00 | |
FR Total operating income (I) | | | 14 023.00 | |
FS Purchases of goods (including customs duties) | | | 700 552.00 | |
FT Inventory change (goods) | | | -723 484.00 | |
FW Other purchases and external expenses | | | 14 588.00 | |
FX Taxes, duties, and similar payments | | | 3 067.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | -5 276.00 | |
GG - OPERATING RESULT (I - II) | | | 19 299.00 | |
GP Total financial income (V) | | | 15.00 | |
GU Total financial expenses (VI) | | | 6 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 960.00 | 28 419.00 | | 1 960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 038.00 | 383 362.00 | | 14 038.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 930.00 | 305 559.00 | | 2 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 108.00 | 77 803.00 | | 11 108.00 |
| |
| 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 | 73 512.00 | 73 512.00 | | 73 512.00 |
8K Other liabilities (including liabilities related to repo transactions) | 148 885.00 | 148 885.00 | | 148 885.00 |
VG Loans with a maturity of up to one year at origin | 727 936.00 | 727 936.00 | | 727 936.00 |
VP Miscellaneous | 54 191.00 | 54 191.00 | | 54 191.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 214.00 | 2 214.00 | | 2 214.00 |
VS Prepaid expenses | 174.00 | 174.00 | | 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 365.00 | 54 365.00 | | 54 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 952 547.00 | 952 547.00 | | 952 547.00 |
