| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 2 994 607.00 | | 2 994 607.00 | 2 994 607.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 147 000.00 | | 147 000.00 | 147 000.00 |
BZ Other receivables | 194 793.00 | | 194 793.00 | 194 793.00 |
CF Cash and cash equivalents | 1 223 529.00 | | 1 223 529.00 | 1 223 529.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 559 930.00 | | 4 559 930.00 | 4 559 930.00 |
CO Grand total (0 to V) | 4 559 930.00 | | 4 559 930.00 | 4 559 930.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -8 661.00 | | | -8 661.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 196 653.00 | -8 661.00 | | 196 653.00 |
DL TOTAL (I) | 190 992.00 | -5 661.00 | | 190 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 413 800.00 | 2 972 809.00 | | 2 413 800.00 |
DX Trade payables and related accounts | 343 457.00 | 248 865.00 | | 343 457.00 |
DY Tax and social security liabilities | 110 931.00 | 268.00 | | 110 931.00 |
EB Prepaid income (2) | 1 500 750.00 | 1 816 850.00 | | 1 500 750.00 |
EC TOTAL (IV) | 4 368 938.00 | 5 038 792.00 | | 4 368 938.00 |
EE Grand total (I to V) | 4 559 930.00 | 5 033 131.00 | | 4 559 930.00 |
EG Accrued income and payables due within one year | 4 368 938.00 | 5 038 792.00 | | 4 368 938.00 |
EI Including equity loans | 2 413 800.00 | | | 2 413 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 192 606.00 | | 3 192 606.00 | 3 192 606.00 |
FJ Net sales | 3 192 606.00 | | 3 192 606.00 | 3 192 606.00 |
FM Inventory production | | | 382 911.00 | |
FQ Other income | | | 177.00 | |
FR Total operating income (I) | | | 3 575 694.00 | |
FW Other purchases and external expenses | | | 3 231 667.00 | |
FX Taxes, duties, and similar payments | | | 1 838.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 3 233 535.00 | |
GG - OPERATING RESULT (I - II) | | | 342 160.00 | |
GR Interest and similar expenses | | | 60 790.00 | |
GU Total financial expenses (VI) | | | 60 790.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -60 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 281 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 27.00 | 6 185.00 | | 27.00 |
HH Total exceptional expenses (VIII) | 27.00 | 6 185.00 | | 27.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27.00 | -6 185.00 | | -27.00 |
HK Income tax | 84 690.00 | | | 84 690.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 575 694.00 | 2 611 697.00 | | 3 575 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 379 041.00 | 2 620 358.00 | | 3 379 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 196 653.00 | -8 661.00 | | 196 653.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 343 457.00 | 343 457.00 | | 343 457.00 |
8D Social Security and Other Social Organizations | 110 931.00 | 110 931.00 | | 110 931.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 413 800.00 | 2 413 800.00 | | 2 413 800.00 |
8L Deferred income | 1 500 750.00 | 1 500 750.00 | | 1 500 750.00 |
UY Staff and related accounts | 147 000.00 | 147 000.00 | | 147 000.00 |
VP Miscellaneous | 194 793.00 | 194 793.00 | | 194 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 341 793.00 | 341 793.00 | | 341 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 368 938.00 | 4 368 938.00 | | 4 368 938.00 |
