| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | | | | |
BX Customers and related accounts | 88 662.00 | | 88 662.00 | 88 662.00 |
BZ Other receivables | 134 120.00 | | 134 120.00 | 134 120.00 |
CF Cash and cash equivalents | 1 282 980.00 | | 1 282 980.00 | 1 282 980.00 |
CJ TOTAL (II) | 1 505 762.00 | | 1 505 762.00 | 1 505 762.00 |
CO Grand total (0 to V) | 1 505 762.00 | | 1 505 762.00 | 1 505 762.00 |
| |
| 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 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 427.00 | 62 860.00 | | 74 427.00 |
DL TOTAL (I) | 76 077.00 | 64 510.00 | | 76 077.00 |
DQ Provisions for Expenses | 247 273.00 | 125 419.00 | | 247 273.00 |
DR TOTAL (IV) | 247 273.00 | 125 419.00 | | 247 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 810.00 | 580 855.00 | | 810.00 |
DX Trade payables and related accounts | 800 874.00 | 1 127 812.00 | | 800 874.00 |
DY Tax and social security liabilities | 373 727.00 | 621 056.00 | | 373 727.00 |
EA Other liabilities | 7 000.00 | 7 000.00 | | 7 000.00 |
EC TOTAL (IV) | 1 182 411.00 | 2 336 723.00 | | 1 182 411.00 |
EE Grand total (I to V) | 1 505 762.00 | 2 526 652.00 | | 1 505 762.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 998 611.00 | | 1 998 611.00 | 1 998 611.00 |
FG Production sold - services | | | | |
FJ Net sales | 1 998 611.00 | | 1 998 611.00 | 1 998 611.00 |
FM Inventory production | | | -1 463 753.00 | |
FO Operating subsidies | | | 73 885.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 125 419.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 734 163.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 334 858.00 | |
FX Taxes, duties, and similar payments | | | 1 272.00 | |
GB Operating Expenses - Provisions | | | 247 273.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 583 405.00 | |
GG - OPERATING RESULT (I - II) | | | 150 759.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 76 332.00 | 50 991.00 | | 76 332.00 |
HL TOTAL REVENUE (I + III + V + VII) | 734 163.00 | 1 992 914.00 | | 734 163.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 659 737.00 | 1 930 054.00 | | 659 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 427.00 | 62 860.00 | | 74 427.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 125 419.00 | 247 273.00 | 125 419.00 | 125 419.00 |
7C Grand total | 125 419.00 | 247 273.00 | 125 419.00 | 125 419.00 |
UE of which provisions and reversals: - Operating | | 247 273.00 | 125 419.00 | |
| |
| 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 | 800 874.00 | 800 874.00 | | 800 874.00 |
8E Income Taxes | 25 350.00 | 25 350.00 | | 25 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 000.00 | 7 000.00 | | 7 000.00 |
UX Other trade receivables | 88 662.00 | 88 662.00 | | 88 662.00 |
VB VAT | 134 120.00 | 134 120.00 | | 134 120.00 |
VI Group and Associates | 810.00 | 810.00 | | 810.00 |
VQ Other Taxes, Duties, and Similar Debts | 333 600.00 | 333 600.00 | | 333 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 222 782.00 | 222 782.00 | | 222 782.00 |
VW VAT | 14 777.00 | 14 777.00 | | 14 777.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 182 411.00 | 1 182 411.00 | | 1 182 411.00 |
