| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 16.00 | |
AF Concessions, Patents and Similar Rights | | | | |
AP Buildings | 212 500.00 | | 212 500.00 | 212 500.00 |
AT Other tangible assets | | | | |
AV Fixed assets in progress | | | | |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 212 500.00 | | 212 500.00 | 212 500.00 |
BL Raw materials, supplies | 10 050.00 | | 10 050.00 | 10 050.00 |
BZ Other receivables | 14 084.00 | | 14 084.00 | 14 084.00 |
CF Cash and cash equivalents | 11 326.00 | | 11 326.00 | 11 326.00 |
CJ TOTAL (II) | 35 460.00 | | 35 460.00 | 35 460.00 |
CO Grand total (0 to V) | 247 959.00 | | 247 959.00 | 247 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 118 410.00 | 145 677.00 | | 118 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 988.00 | -27 267.00 | | -5 988.00 |
DL TOTAL (I) | 117 923.00 | 123 910.00 | | 117 923.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 036.00 | 141 519.00 | | 130 036.00 |
EC TOTAL (IV) | 130 036.00 | 141 519.00 | | 130 036.00 |
EE Grand total (I to V) | 247 959.00 | 265 429.00 | | 247 959.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 77 635.00 | |
FJ Net sales | | | 77 635.00 | |
FR Total operating income (I) | | | 77 635.00 | |
FU Purchases of raw materials and other supplies | | | 50 828.00 | |
FV Inventory change (raw materials and supplies) | | | -1 728.00 | |
FW Other purchases and external expenses | | | 32 988.00 | |
FX Taxes, duties, and similar payments | | | 727.00 | |
GF Total Operating Expenses (II) | | | 82 815.00 | |
GG - OPERATING RESULT (I - II) | | | -5 180.00 | |
GU Total financial expenses (VI) | | | 807.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 635.00 | 125 732.00 | | 77 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 623.00 | 152 999.00 | | 83 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 988.00 | -27 267.00 | | -5 988.00 |