| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 2 448 103.00 | | 2 448 103.00 | 2 448 103.00 |
BV Advances and down payments on orders | 16 517.00 | | 16 517.00 | 16 517.00 |
BX Customers and related accounts | | 185.00 | -185.00 | |
BZ Other receivables | 185.00 | | 185.00 | 185.00 |
CF Cash and cash equivalents | 57 503.00 | | 57 503.00 | 57 503.00 |
CJ TOTAL (II) | 2 522 307.00 | 185.00 | 2 522 123.00 | 2 522 307.00 |
CO Grand total (0 to V) | 2 522 307.00 | 185.00 | 2 522 123.00 | 2 522 307.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 655 711.00 | 59 980.00 | | 655 711.00 |
DL TOTAL (I) | 663 711.00 | 67 980.00 | | 663 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 841 167.00 | 5 201 118.00 | | 1 841 167.00 |
DX Trade payables and related accounts | 16 602.00 | 32 841.00 | | 16 602.00 |
DY Tax and social security liabilities | 59.00 | | | 59.00 |
EA Other liabilities | 584.00 | | | 584.00 |
EC TOTAL (IV) | 1 858 412.00 | 5 233 959.00 | | 1 858 412.00 |
EE Grand total (I to V) | 2 522 123.00 | 5 301 940.00 | | 2 522 123.00 |
EG Accrued income and payables due within one year | 1 858 412.00 | 5 233 959.00 | | 1 858 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 404 000.00 | | 3 404 000.00 | 3 404 000.00 |
FJ Net sales | 3 404 000.00 | | 3 404 000.00 | 3 404 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 681.00 | |
FQ Other income | | | 90 311.00 | |
FR Total operating income (I) | | | 3 504 992.00 | |
FT Inventory change (goods) | | | 2 474 732.00 | |
FW Other purchases and external expenses | | | 311 886.00 | |
FX Taxes, duties, and similar payments | | | 23 481.00 | |
GF Total Operating Expenses (II) | | | 2 810 099.00 | |
GG - OPERATING RESULT (I - II) | | | 694 893.00 | |
GR Interest and similar expenses | | | 22 027.00 | |
GU Total financial expenses (VI) | | | 22 027.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 027.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 672 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 061.00 | 3 021.00 | | 10 061.00 |
HD Total exceptional income (VII) | 10 061.00 | 3 021.00 | | 10 061.00 |
HE Exceptional expenses on management operations | 27 216.00 | 262 949.00 | | 27 216.00 |
HH Total exceptional expenses (VIII) | 27 216.00 | 262 949.00 | | 27 216.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 155.00 | -259 928.00 | | -17 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 515 053.00 | 2 424 251.00 | | 3 515 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 859 342.00 | 2 364 270.00 | | 2 859 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 655 711.00 | 59 980.00 | | 655 711.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 185.00 | | | 185.00 |
7B Total provisions for depreciation | 185.00 | | | 185.00 |
7C Grand total | 185.00 | | | 185.00 |
| |
| 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 | 3 318.00 | 3 318.00 | | 3 318.00 |
8B Suppliers and Related Accounts | 16 602.00 | 16 602.00 | | 16 602.00 |
8K Other liabilities (including liabilities related to repo transactions) | 584.00 | 584.00 | | 584.00 |
VI Group and Associates | 1 837 848.00 | 1 837 848.00 | | 1 837 848.00 |
VQ Other Taxes, Duties, and Similar Debts | 59.00 | 59.00 | | 59.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 185.00 | 185.00 | | 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185.00 | 185.00 | | 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 858 412.00 | 1 858 412.00 | | 1 858 412.00 |
