| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 989 900.00 | | 989 900.00 | 989 900.00 |
BN Goods in progress | 468 132.00 | | 468 132.00 | 468 132.00 |
BR Intermediate and finished products | 675 071.00 | | 675 071.00 | 675 071.00 |
BV Advances and down payments on orders | 43.00 | | 43.00 | 43.00 |
BZ Other receivables | 23 032.00 | | 23 032.00 | 23 032.00 |
CF Cash and cash equivalents | 172 531.00 | | 172 531.00 | 172 531.00 |
CJ TOTAL (II) | 1 338 809.00 | | 1 338 809.00 | 1 338 809.00 |
CO Grand total (0 to V) | 2 328 709.00 | | 2 328 709.00 | 2 328 709.00 |
CU Other investments | 989 900.00 | | 989 900.00 | 989 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 602 000.00 | | | 602 000.00 |
DH Retained earnings | 575 568.00 | | | 575 568.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 683.00 | | | -8 683.00 |
DL TOTAL (I) | 1 168 885.00 | | | 1 168 885.00 |
DU Loans and Debts from Credit Institutions (3) | 295 618.00 | | | 295 618.00 |
DV Miscellaneous Loans and Financial Debts (4) | 844 934.00 | | | 844 934.00 |
DX Trade payables and related accounts | 18 850.00 | | | 18 850.00 |
EA Other liabilities | 423.00 | | | 423.00 |
EC TOTAL (IV) | 1 159 824.00 | | | 1 159 824.00 |
EE Grand total (I to V) | 2 328 709.00 | | | 2 328 709.00 |
EG Accrued income and payables due within one year | 960 685.00 | | | 960 685.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50.00 | | | 50.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 041.00 | |
FR Total operating income (I) | | | 13 041.00 | |
FW Other purchases and external expenses | | | 889.00 | |
FX Taxes, duties, and similar payments | | | 13 179.00 | |
GF Total Operating Expenses (II) | | | 14 068.00 | |
GG - OPERATING RESULT (I - II) | | | -1 027.00 | |
GR Interest and similar expenses | | | 7 656.00 | |
GU Total financial expenses (VI) | | | 7 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 13 041.00 | | | 13 041.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 041.00 | | | 13 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 724.00 | | | 21 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 683.00 | | | -8 683.00 |
