| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 160.00 | 5 160.00 | | 5 160.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 5 160.00 | 5 160.00 | | 5 160.00 |
BN Goods in progress | | | | |
BZ Other receivables | 19 955.00 | | 19 955.00 | 19 955.00 |
CF Cash and cash equivalents | 322 335.00 | | 322 335.00 | 322 335.00 |
CJ TOTAL (II) | 342 290.00 | | 342 290.00 | 342 290.00 |
CO Grand total (0 to V) | 347 450.00 | 5 160.00 | 342 290.00 | 347 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 150 758.00 | 173 847.00 | | 150 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 123 541.00 | -23 090.00 | | 123 541.00 |
DL TOTAL (I) | 318 299.00 | 194 758.00 | | 318 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 11 047.00 | 66 637.00 | | 11 047.00 |
DY Tax and social security liabilities | 944.00 | | | 944.00 |
EA Other liabilities | 12 000.00 | 766 047.00 | | 12 000.00 |
EC TOTAL (IV) | 23 991.00 | 832 684.00 | | 23 991.00 |
EE Grand total (I to V) | 342 290.00 | 1 027 442.00 | | 342 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 110 000.00 | | 1 110 000.00 | 1 110 000.00 |
FJ Net sales | 1 110 000.00 | | 1 110 000.00 | 1 110 000.00 |
FM Inventory production | | | -963 692.00 | |
FR Total operating income (I) | | | 146 308.00 | |
FW Other purchases and external expenses | | | 18 376.00 | |
FX Taxes, duties, and similar payments | | | 2 408.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 20 784.00 | |
GG - OPERATING RESULT (I - II) | | | 125 524.00 | |
GL Other interest and similar income | | | 179.00 | |
GP Total financial income (V) | | | 179.00 | |
GR Interest and similar expenses | | | 2 531.00 | |
GU Total financial expenses (VI) | | | 2 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 353.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 171.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 370.00 | | | 370.00 |
HD Total exceptional income (VII) | 370.00 | | | 370.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 370.00 | | | 370.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 856.00 | 10 996.00 | | 146 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 315.00 | 34 086.00 | | 23 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 123 541.00 | -23 090.00 | | 123 541.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 5 160.00 | | | 5 160.00 |
I4 DECREASES Grand Total | | | 5 160.00 | |
IO DECREASES Total including other intangible assets | | | 5 160.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 160.00 | | | 5 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 160.00 | | | 5 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 160.00 | | | 5 160.00 |
| |
| 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 | 11 047.00 | 11 047.00 | | 11 047.00 |
VC Group and associates | 18 403.00 | 18 403.00 | | 18 403.00 |
VI Group and Associates | 12 000.00 | 12 000.00 | | 12 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 944.00 | 944.00 | | 944.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 552.00 | 1 552.00 | | 1 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 955.00 | 19 955.00 | | 19 955.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 991.00 | 23 991.00 | | 23 991.00 |
