| |
| 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 | 390.00 | | 390.00 | 390.00 |
BX Customers and related accounts | 89 224.00 | | 89 224.00 | 89 224.00 |
BZ Other receivables | 12 586.00 | | 12 586.00 | 12 586.00 |
CF Cash and cash equivalents | 84 450.00 | | 84 450.00 | 84 450.00 |
CJ TOTAL (II) | 186 650.00 | | 186 650.00 | 186 650.00 |
CO Grand total (0 to V) | 186 650.00 | | 186 650.00 | 186 650.00 |
CS Evaluated investments - equity method | | | 2.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | 63 238.00 | 103 030.00 | | 63 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 112.00 | -39 792.00 | | 31 112.00 |
DL TOTAL (I) | 94 351.00 | 63 239.00 | | 94 351.00 |
DX Trade payables and related accounts | 12 250.00 | 56 333.00 | | 12 250.00 |
DY Tax and social security liabilities | 2 746.00 | 1 726.00 | | 2 746.00 |
EA Other liabilities | 77 303.00 | 86 297.00 | | 77 303.00 |
EC TOTAL (IV) | 92 299.00 | 144 357.00 | | 92 299.00 |
EE Grand total (I to V) | 186 650.00 | 207 596.00 | | 186 650.00 |
EG Accrued income and payables due within one year | 92 299.00 | | | 92 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 008.00 | | 159 008.00 | 159 008.00 |
FJ Net sales | 159 008.00 | | 159 008.00 | 159 008.00 |
FQ Other income | | | 1 600.00 | |
FR Total operating income (I) | | | 160 608.00 | |
FW Other purchases and external expenses | | | 524.00 | |
FX Taxes, duties, and similar payments | | | 128 970.00 | |
GF Total Operating Expenses (II) | | | 129 495.00 | |
GG - OPERATING RESULT (I - II) | | | 31 112.00 | |
GP Total financial income (V) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 112.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 160 608.00 | 225 612.00 | | 160 608.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 495.00 | 265 404.00 | | 129 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 112.00 | -39 792.00 | | 31 112.00 |
| |
| 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 | 12 250.00 | 12 250.00 | | 12 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 77 303.00 | 77 303.00 | | 77 303.00 |
UX Other trade receivables | 89 224.00 | 89 224.00 | | 89 224.00 |
VB VAT | 92.00 | 92.00 | | 92.00 |
VN Other taxes, similar payments | 1 105.00 | 1 105.00 | | 1 105.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 746.00 | 2 746.00 | | 2 746.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 389.00 | 11 389.00 | | 11 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 810.00 | 101 810.00 | | 101 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 299.00 | 92 299.00 | | 92 299.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 128 970.00 | 264 246.00 | | 128 970.00 |
ST Other accounts | 524.00 | 976.00 | | 524.00 |
XQ Rental, rental and co-ownership charges | | 181.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 128 970.00 | 264 246.00 | | 128 970.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 524.00 | 1 158.00 | | 524.00 |
