| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 829.00 | 10 340.00 | 1 488.00 | 11 829.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 15 989.00 | 10 340.00 | 5 648.00 | 15 989.00 |
BN Goods in progress | 2 424 452.00 | | 2 424 452.00 | 2 424 452.00 |
BX Customers and related accounts | 31 073.00 | | 31 073.00 | 31 073.00 |
BZ Other receivables | 76 735.00 | | 76 735.00 | 76 735.00 |
CF Cash and cash equivalents | 57 219.00 | | 57 219.00 | 57 219.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 589 479.00 | | 2 589 479.00 | 2 589 479.00 |
CO Grand total (0 to V) | 2 605 468.00 | 10 340.00 | 2 595 128.00 | 2 605 468.00 |
CU Other investments | 2 960.00 | | 2 960.00 | 2 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 6 198.00 | 6 198.00 | | 6 198.00 |
DH Retained earnings | 14 496.00 | 12 084.00 | | 14 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 202.00 | 2 412.00 | | 48 202.00 |
DL TOTAL (I) | 368 897.00 | 320 694.00 | | 368 897.00 |
DU Loans and Debts from Credit Institutions (3) | 1 672 413.00 | 850 786.00 | | 1 672 413.00 |
DV Miscellaneous Loans and Financial Debts (4) | 333 638.00 | 207 559.00 | | 333 638.00 |
DX Trade payables and related accounts | 143 873.00 | 59 966.00 | | 143 873.00 |
DY Tax and social security liabilities | 9 527.00 | 20 464.00 | | 9 527.00 |
EA Other liabilities | 66 780.00 | | | 66 780.00 |
EC TOTAL (IV) | 2 226 231.00 | 1 138 775.00 | | 2 226 231.00 |
EE Grand total (I to V) | 2 595 128.00 | 1 459 470.00 | | 2 595 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 395 000.00 | | 395 000.00 | 395 000.00 |
FD Production sold - goods | | | | |
FG Production sold - services | 25 894.00 | | 25 894.00 | 25 894.00 |
FJ Net sales | 420 894.00 | | 420 894.00 | 420 894.00 |
FM Inventory production | | | 948 455.00 | |
FQ Other income | | | 805.00 | |
FR Total operating income (I) | | | 1 370 154.00 | |
FS Purchases of goods (including customs duties) | | | 297 627.00 | |
FW Other purchases and external expenses | | | 992 316.00 | |
FX Taxes, duties, and similar payments | | | 1 902.00 | |
FY Salaries and Wages | | | 46 314.00 | |
FZ Social Security Contributions | | | 15 415.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 065.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 354 638.00 | |
GG - OPERATING RESULT (I - II) | | | 15 516.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 57.00 | 17 484.00 | | 57.00 |
HB Exceptional income from capital transactions | 40 000.00 | | | 40 000.00 |
HD Total exceptional income (VII) | 40 057.00 | 17 484.00 | | 40 057.00 |
HE Exceptional expenses on management operations | 5 646.00 | 7 137.00 | | 5 646.00 |
HF Exceptional expenses on capital transactions | | 40 000.00 | | |
HH Total exceptional expenses (VIII) | 5 646.00 | 47 137.00 | | 5 646.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 34 411.00 | -29 653.00 | | 34 411.00 |
HK Income tax | 1 721.00 | 11 270.00 | | 1 721.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 410 211.00 | 628 189.00 | | 1 410 211.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 362 008.00 | 625 776.00 | | 1 362 008.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 202.00 | 2 412.00 | | 48 202.00 |
HP References: Equipment leasing | 5 898.00 | 6 990.00 | | 5 898.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 275.00 | 1 065.00 | | 9 275.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 275.00 | 1 065.00 | | 9 275.00 |
| |
| 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 | 333 638.00 | 333 638.00 | | 333 638.00 |
8B Suppliers and Related Accounts | 143 873.00 | 143 873.00 | | 143 873.00 |
8D Social Security and Other Social Organizations | 9 528.00 | 9 528.00 | | 9 528.00 |
8K Other liabilities (including liabilities related to repo transactions) | 66 780.00 | 66 780.00 | | 66 780.00 |
UT Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
VG Loans with a maturity of up to one year at origin | 1 672 413.00 | 1 672 413.00 | | 1 672 413.00 |
VS Prepaid expenses | 107 808.00 | 107 808.00 | | 107 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 008.00 | 107 808.00 | 1 200.00 | 109 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 226 231.00 | 2 226 231.00 | | 2 226 231.00 |
