| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 2 000 440.00 | | 2 000 440.00 | 2 000 440.00 |
BZ Other receivables | 69 836.00 | | 69 836.00 | 69 836.00 |
CF Cash and cash equivalents | 3 144 946.00 | | 3 144 946.00 | 3 144 946.00 |
CJ TOTAL (II) | 5 215 222.00 | | 5 215 222.00 | 5 215 222.00 |
CO Grand total (0 to V) | 5 215 222.00 | | 5 215 222.00 | 5 215 222.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 812 496.00 | 1 031 845.00 | | 1 812 496.00 |
DL TOTAL (I) | 1 822 496.00 | 1 041 845.00 | | 1 822 496.00 |
DU Loans and Debts from Credit Institutions (3) | 183.00 | | | 183.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 250 397.00 | 3 241 591.00 | | 3 250 397.00 |
DX Trade payables and related accounts | 59 504.00 | 128 224.00 | | 59 504.00 |
DY Tax and social security liabilities | 56 263.00 | 17 258.00 | | 56 263.00 |
DZ Fixed asset liabilities and related accounts | 26 000.00 | 26 000.00 | | 26 000.00 |
EA Other liabilities | 380.00 | 380.00 | | 380.00 |
EC TOTAL (IV) | 3 392 727.00 | 3 413 453.00 | | 3 392 727.00 |
EE Grand total (I to V) | 5 215 222.00 | 4 455 298.00 | | 5 215 222.00 |
EG Accrued income and payables due within one year | 3 392 727.00 | | | 3 392 727.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 564 334.00 | |
FJ Net sales | | | 3 564 334.00 | |
FM Inventory production | | | -1 420 847.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 143 489.00 | |
FW Other purchases and external expenses | | | 292 857.00 | |
FX Taxes, duties, and similar payments | | | 12 765.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 305 625.00 | |
GG - OPERATING RESULT (I - II) | | | 1 837 863.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GR Interest and similar expenses | | | 55 070.00 | |
GU Total financial expenses (VI) | | | 55 070.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55 070.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 782 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 29 702.00 | 1 000.00 | | 29 702.00 |
HD Total exceptional income (VII) | 29 702.00 | 1 000.00 | | 29 702.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 702.00 | 1 000.00 | | 29 702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 173 191.00 | 1 473 979.00 | | 2 173 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 360 695.00 | 442 134.00 | | 360 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 812 496.00 | 1 031 845.00 | | 1 812 496.00 |
| |
| 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 | 59 504.00 | 59 504.00 | | 59 504.00 |
8J Fixed Asset Liabilities and Related Accounts | 26 000.00 | 26 000.00 | | 26 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 250 777.00 | 3 250 777.00 | | 3 250 777.00 |
VG Loans with a maturity of up to one year at origin | 183.00 | 183.00 | | 183.00 |
VP Miscellaneous | 69 836.00 | 69 836.00 | | 69 836.00 |
VQ Other Taxes, Duties, and Similar Debts | 56 263.00 | 56 263.00 | | 56 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 836.00 | 69 836.00 | | 69 836.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 392 727.00 | 3 392 727.00 | | 3 392 727.00 |
