| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 1 117 822.00 | | 1 117 822.00 | 1 117 822.00 |
BX Customers and related accounts | 408 598.00 | | 408 598.00 | 408 598.00 |
BZ Other receivables | 253 700.00 | | 253 700.00 | 253 700.00 |
CF Cash and cash equivalents | 10 141.00 | | 10 141.00 | 10 141.00 |
CJ TOTAL (II) | 1 790 260.00 | | 1 790 260.00 | 1 790 260.00 |
CO Grand total (0 to V) | 1 790 260.00 | | 1 790 260.00 | 1 790 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 140 242.00 | | | 140 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 595.00 | 141 242.00 | | 35 595.00 |
DL TOTAL (I) | 186 837.00 | 151 242.00 | | 186 837.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 166 671.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 283 257.00 | 1 166.00 | | 283 257.00 |
DX Trade payables and related accounts | 873 646.00 | 2 115 709.00 | | 873 646.00 |
DY Tax and social security liabilities | 68 600.00 | 780 160.00 | | 68 600.00 |
DZ Fixed asset liabilities and related accounts | 14 507.00 | | | 14 507.00 |
EA Other liabilities | 54 389.00 | 51 000.00 | | 54 389.00 |
EB Prepaid income (2) | 309 024.00 | 3 545 854.00 | | 309 024.00 |
EC TOTAL (IV) | 1 603 423.00 | 8 660 560.00 | | 1 603 423.00 |
EE Grand total (I to V) | 1 790 260.00 | 8 811 802.00 | | 1 790 260.00 |
EG Accrued income and payables due within one year | 1 603 423.00 | 8 660 560.00 | | 1 603 423.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 166 671.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 3 299 338.00 | |
FJ Net sales | | | 3 299 338.00 | |
FM Inventory production | | | -2 678 545.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 620 794.00 | |
FW Other purchases and external expenses | | | 566 968.00 | |
FX Taxes, duties, and similar payments | | | -3 699.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 563 293.00 | |
GG - OPERATING RESULT (I - II) | | | 57 501.00 | |
GL Other interest and similar income | | | 64.00 | |
GP Total financial income (V) | | | 64.00 | |
GR Interest and similar expenses | | | 8 128.00 | |
GU Total financial expenses (VI) | | | 8 128.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 063.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 843.00 | 54 927.00 | | 13 843.00 |
HL TOTAL REVENUE (I + III + V + VII) | 620 859.00 | 11 986 350.00 | | 620 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 585 264.00 | 11 845 107.00 | | 585 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 595.00 | 141 242.00 | | 35 595.00 |
| |
| 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 | 873 646.00 | 873 646.00 | | 873 646.00 |
8D Social Security and Other Social Organizations | 68 600.00 | 68 600.00 | | 68 600.00 |
8J Fixed Asset Liabilities and Related Accounts | 14 507.00 | 14 507.00 | | 14 507.00 |
8K Other liabilities (including liabilities related to repo transactions) | 337 646.00 | 337 646.00 | | 337 646.00 |
8L Deferred income | 309 024.00 | 309 024.00 | | 309 024.00 |
UX Other trade receivables | 253 700.00 | 253 700.00 | | 253 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 408 598.00 | 408 598.00 | | 408 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 662 297.00 | 662 297.00 | | 662 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 603 423.00 | 1 603 423.00 | | 1 603 423.00 |
