| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 2 712 369.00 | | 2 712 369.00 | 2 712 369.00 |
BX Customers and related accounts | 347 490.00 | | 347 490.00 | 347 490.00 |
BZ Other receivables | 182 455.00 | | 182 455.00 | 182 455.00 |
CF Cash and cash equivalents | 1 264 285.00 | | 1 264 285.00 | 1 264 285.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 506 599.00 | | 4 506 599.00 | 4 506 599.00 |
CO Grand total (0 to V) | 4 506 599.00 | | 4 506 599.00 | 4 506 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | 298 369.00 | 315 515.00 | | 298 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 497.00 | -17 146.00 | | 45 497.00 |
DL TOTAL (I) | 371 366.00 | 325 869.00 | | 371 366.00 |
DP Provisions for Risks | 30 000.00 | | | 30 000.00 |
DR TOTAL (IV) | 30 000.00 | | | 30 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 644 856.00 | 63 730.00 | | 644 856.00 |
DX Trade payables and related accounts | 255 654.00 | 359 675.00 | | 255 654.00 |
DY Tax and social security liabilities | 142 771.00 | 103 277.00 | | 142 771.00 |
EB Prepaid income (2) | 3 061 952.00 | 1 774 395.00 | | 3 061 952.00 |
EC TOTAL (IV) | 4 105 233.00 | 2 301 077.00 | | 4 105 233.00 |
EE Grand total (I to V) | 4 506 599.00 | 2 626 946.00 | | 4 506 599.00 |
EG Accrued income and payables due within one year | 4 105 233.00 | 2 301 077.00 | | 4 105 233.00 |
EI Including equity loans | 644 856.00 | | | 644 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 610 598.00 | |
FJ Net sales | | | 5 610 598.00 | |
FM Inventory production | | | 1 116 314.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 978.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 728 890.00 | |
FW Other purchases and external expenses | | | 6 652 451.00 | |
FX Taxes, duties, and similar payments | | | 1 023.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 30 000.00 | |
GF Total Operating Expenses (II) | | | 6 683 474.00 | |
GG - OPERATING RESULT (I - II) | | | 45 416.00 | |
GL Other interest and similar income | | | 81.00 | |
GP Total financial income (V) | | | 81.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 497.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 728 971.00 | 1 596 056.00 | | 6 728 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 683 474.00 | 1 613 202.00 | | 6 683 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 497.00 | -17 146.00 | | 45 497.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 30 000.00 | | |
7C Grand total | | 30 000.00 | | |
UG - Financial | | 30 000.00 | | |
| |
| 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 | 644 856.00 | 644 856.00 | | 644 856.00 |
8B Suppliers and Related Accounts | 255 654.00 | 255 654.00 | | 255 654.00 |
8D Social Security and Other Social Organizations | 142 771.00 | 142 771.00 | | 142 771.00 |
8L Deferred income | 3 061 952.00 | 3 061 952.00 | | 3 061 952.00 |
UX Other trade receivables | 347 490.00 | 347 490.00 | | 347 490.00 |
VC Group and associates | 182 455.00 | 182 455.00 | | 182 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 529 945.00 | 529 945.00 | | 529 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 105 233.00 | 4 105 233.00 | | 4 105 233.00 |
