| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 817 886.00 | | 817 886.00 | 817 886.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 264 353.00 | | 264 353.00 | 264 353.00 |
CF Cash and cash equivalents | 106 827.00 | | 106 827.00 | 106 827.00 |
CJ TOTAL (II) | 1 190 067.00 | | 1 190 067.00 | 1 190 067.00 |
CO Grand total (0 to V) | 1 190 067.00 | | 1 190 067.00 | 1 190 067.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -470 668.00 | -377 848.00 | | -470 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 697.00 | -92 820.00 | | 44 697.00 |
DL TOTAL (I) | -424 471.00 | -469 168.00 | | -424 471.00 |
DU Loans and Debts from Credit Institutions (3) | | 333 623.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 366 803.00 | 1 547 051.00 | | 1 366 803.00 |
DX Trade payables and related accounts | 235 275.00 | 340 525.00 | | 235 275.00 |
DY Tax and social security liabilities | 12 459.00 | 5 601.00 | | 12 459.00 |
EC TOTAL (IV) | 1 614 537.00 | 2 226 800.00 | | 1 614 537.00 |
EE Grand total (I to V) | 1 190 067.00 | 1 757 632.00 | | 1 190 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 516 967.00 | | 516 967.00 | 516 967.00 |
FG Production sold - services | 22 046.00 | | 22 046.00 | 22 046.00 |
FJ Net sales | 539 013.00 | | 539 013.00 | 539 013.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 539 014.00 | |
FU Purchases of raw materials and other supplies | | | 7 422.00 | |
FV Inventory change (raw materials and supplies) | | | 467 447.00 | |
FW Other purchases and external expenses | | | 3 650.00 | |
FX Taxes, duties, and similar payments | | | 433.00 | |
GF Total Operating Expenses (II) | | | 478 952.00 | |
GG - OPERATING RESULT (I - II) | | | 60 062.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 887.00 | |
GP Total financial income (V) | | | 2 887.00 | |
GR Interest and similar expenses | | | 19 752.00 | |
GU Total financial expenses (VI) | | | 19 752.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 865.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 197.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 500.00 | | | 1 500.00 |
HD Total exceptional income (VII) | 1 500.00 | | | 1 500.00 |
HE Exceptional expenses on management operations | | 9 319.00 | | |
HH Total exceptional expenses (VIII) | | 9 319.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 500.00 | -9 319.00 | | 1 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 543 402.00 | 824 157.00 | | 543 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 498 705.00 | 916 976.00 | | 498 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 697.00 | -92 820.00 | | 44 697.00 |
