| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 89 441.00 | | 89 441.00 | 89 441.00 |
BZ Other receivables | 353 890.00 | | 353 890.00 | 353 890.00 |
CF Cash and cash equivalents | 100 861.00 | | 100 861.00 | 100 861.00 |
CJ TOTAL (II) | 544 192.00 | | 544 192.00 | 544 192.00 |
CO Grand total (0 to V) | 544 192.00 | | 544 192.00 | 544 192.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 200.00 | 37 200.00 | | 37 200.00 |
DD Legal reserve (1) | 3 720.00 | 3 720.00 | | 3 720.00 |
DH Retained earnings | 269 829.00 | 14 092.00 | | 269 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 985.00 | 255 737.00 | | 39 985.00 |
DL TOTAL (I) | 350 733.00 | 310 749.00 | | 350 733.00 |
DX Trade payables and related accounts | 165 327.00 | 53 907.00 | | 165 327.00 |
DY Tax and social security liabilities | 28 132.00 | 108 641.00 | | 28 132.00 |
EC TOTAL (IV) | 193 459.00 | 162 548.00 | | 193 459.00 |
EE Grand total (I to V) | 544 192.00 | 473 296.00 | | 544 192.00 |
EG Accrued income and payables due within one year | 193 459.00 | 162 548.00 | | 193 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 363 257.00 | |
FJ Net sales | | | 363 257.00 | |
FM Inventory production | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 363 259.00 | |
FW Other purchases and external expenses | | | 308 071.00 | |
FX Taxes, duties, and similar payments | | | 1 437.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 309 508.00 | |
GG - OPERATING RESULT (I - II) | | | 53 750.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 1 784.00 | |
GP Total financial income (V) | | | 1 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 538 878.00 | | |
HD Total exceptional income (VII) | | 538 878.00 | | |
HF Exceptional expenses on capital transactions | | 253 637.00 | | |
HH Total exceptional expenses (VIII) | | 253 637.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 285 241.00 | | |
HK Income tax | 15 550.00 | 99 556.00 | | 15 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 365 043.00 | 1 739 579.00 | | 365 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 058.00 | 1 483 842.00 | | 325 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 985.00 | 255 737.00 | | 39 985.00 |
| |
| 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 | 165 327.00 | 165 327.00 | | 165 327.00 |
8D Social Security and Other Social Organizations | 28 132.00 | 28 132.00 | | 28 132.00 |
UX Other trade receivables | 89 441.00 | 89 441.00 | | 89 441.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 353 890.00 | 353 890.00 | | 353 890.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 443 331.00 | 443 331.00 | | 443 331.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 459.00 | 193 459.00 | | 193 459.00 |
