| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 407.00 | 2 190.00 | 2 217.00 | 4 407.00 |
BJ TOTAL (I) | 5 407.00 | 2 190.00 | 3 217.00 | 5 407.00 |
BN Goods in progress | 291 904.00 | | 291 904.00 | 291 904.00 |
BZ Other receivables | 81 567.00 | | 81 567.00 | 81 567.00 |
CF Cash and cash equivalents | 8 043.00 | | 8 043.00 | 8 043.00 |
CH Prepaid expenses | 416.00 | | 416.00 | 416.00 |
CJ TOTAL (II) | 381 930.00 | | 381 930.00 | 381 930.00 |
CO Grand total (0 to V) | 387 337.00 | 2 190.00 | 385 147.00 | 387 337.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 153 231.00 | | | 153 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 442.00 | 153 331.00 | | -47 442.00 |
DL TOTAL (I) | 106 889.00 | 154 331.00 | | 106 889.00 |
DU Loans and Debts from Credit Institutions (3) | | 410 974.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 200 536.00 | 59 083.00 | | 200 536.00 |
DX Trade payables and related accounts | 43 152.00 | 47 726.00 | | 43 152.00 |
DY Tax and social security liabilities | 34 071.00 | 101 617.00 | | 34 071.00 |
DZ Fixed asset liabilities and related accounts | 500.00 | | | 500.00 |
EC TOTAL (IV) | 278 258.00 | 619 401.00 | | 278 258.00 |
EE Grand total (I to V) | 385 147.00 | 773 732.00 | | 385 147.00 |
EG Accrued income and payables due within one year | 278 258.00 | | | 278 258.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 410 974.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 144 358.00 | | 1 144 358.00 | 1 144 358.00 |
FJ Net sales | 1 144 358.00 | | 1 144 358.00 | 1 144 358.00 |
FM Inventory production | | | -444 479.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 281.00 | |
FR Total operating income (I) | | | 700 160.00 | |
FU Purchases of raw materials and other supplies | | | 540 730.00 | |
FW Other purchases and external expenses | | | 40 182.00 | |
FX Taxes, duties, and similar payments | | | 1 475.00 | |
FY Salaries and Wages | | | 160 326.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 469.00 | |
GE Other Expenses | | | 68.00 | |
GF Total Operating Expenses (II) | | | 744 251.00 | |
GG - OPERATING RESULT (I - II) | | | -44 091.00 | |
GL Other interest and similar income | | | 43.00 | |
GP Total financial income (V) | | | 43.00 | |
GR Interest and similar expenses | | | 3 395.00 | |
GU Total financial expenses (VI) | | | 3 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 281.00 | | | 281.00 |
HK Income tax | | 53 530.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 700 203.00 | 1 946 221.00 | | 700 203.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 747 645.00 | 1 792 890.00 | | 747 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 442.00 | 153 331.00 | | -47 442.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 4 407.00 | | 1 000.00 | 4 407.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 5 407.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 407.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 407.00 | | | 4 407.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 721.00 | 1 469.00 | | 721.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 721.00 | 1 469.00 | | 721.00 |
| |
| 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 | 43 152.00 | 43 152.00 | | 43 152.00 |
8C Staff and Related Accounts | 20 000.00 | 20 000.00 | | 20 000.00 |
8D Social Security and Other Social Organizations | 14 071.00 | 14 071.00 | | 14 071.00 |
8J Fixed Asset Liabilities and Related Accounts | 500.00 | 500.00 | | 500.00 |
VB VAT | 7 092.00 | 7 092.00 | | 7 092.00 |
VC Group and associates | 9 100.00 | 9 100.00 | | 9 100.00 |
VI Group and Associates | 200 536.00 | 200 536.00 | | 200 536.00 |
VM Income taxes | 52 967.00 | 52 967.00 | | 52 967.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 408.00 | 12 408.00 | | 12 408.00 |
VS Prepaid expenses | 416.00 | 416.00 | | 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 983.00 | 81 983.00 | | 81 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 278 258.00 | 278 258.00 | | 278 258.00 |
