| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 4 187.00 | |
BJ TOTAL (I) | | | 4 187.00 | |
BL Raw materials, supplies | | | 1 463 782.00 | |
BV Advances and down payments on orders | | | 17 037.00 | |
BX Customers and related accounts | | | 630.00 | |
CF Cash and cash equivalents | | | 14 038.00 | |
CJ TOTAL (II) | | | 1 495 490.00 | |
CO Grand total (0 to V) | | | 1 499 677.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 656.00 | -30 138.00 | | 10 656.00 |
DL TOTAL (I) | 22 656.00 | -18 138.00 | | 22 656.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 500.00 | 7 500.00 | | 7 500.00 |
DY Tax and social security liabilities | 1 090.00 | 286.00 | | 1 090.00 |
EA Other liabilities | 1 468 430.00 | 1 495 582.00 | | 1 468 430.00 |
EC TOTAL (IV) | 1 477 020.00 | 1 503 368.00 | | 1 477 020.00 |
EE Grand total (I to V) | 1 499 677.00 | 1 485 230.00 | | 1 499 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 35 457.00 | |
FR Total operating income (I) | | | 35 457.00 | |
FU Purchases of raw materials and other supplies | | | 376.00 | |
FW Other purchases and external expenses | | | 7 283.00 | |
FX Taxes, duties, and similar payments | | | 17 140.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 24 800.00 | |
GG - OPERATING RESULT (I - II) | | | 10 657.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 457.00 | 16 686.00 | | 35 457.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 800.00 | 46 824.00 | | 24 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 656.00 | -30 138.00 | | 10 656.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 500.00 | 7 500.00 | | 7 500.00 |
8D Social Security and Other Social Organizations | 1 090.00 | 1 090.00 | | 1 090.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 468 430.00 | 1 468 430.00 | | 1 468 430.00 |
UT Other financial assets | 4 187.00 | | 4 187.00 | 4 187.00 |
VB VAT | 630.00 | 630.00 | | 630.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 817.00 | 630.00 | 4 187.00 | 4 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 477 020.00 | 1 477 020.00 | | 1 477 020.00 |
