| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1 000.00 | | 1 000.00 | 1 000.00 |
BN Goods in progress | 1 802 230.00 | | 1 802 230.00 | 1 802 230.00 |
BZ Other receivables | 118 458.00 | | 118 458.00 | 118 458.00 |
CJ TOTAL (II) | 1 920 688.00 | | 1 920 688.00 | 1 920 688.00 |
CO Grand total (0 to V) | 1 921 688.00 | | 1 921 688.00 | 1 921 688.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 378 412.00 | -8 400.00 | | 378 412.00 |
DL TOTAL (I) | 379 412.00 | -9 400.00 | | 379 412.00 |
DU Loans and Debts from Credit Institutions (3) | 463 008.00 | | | 463 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 579.00 | 400.00 | | 54 579.00 |
DX Trade payables and related accounts | 557 147.00 | 195 928.00 | | 557 147.00 |
EA Other liabilities | 467 542.00 | | | 467 542.00 |
EC TOTAL (IV) | 1 542 276.00 | 196 328.00 | | 1 542 276.00 |
EE Grand total (I to V) | 1 921 688.00 | 186 928.00 | | 1 921 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 450 000.00 | | 1 450 000.00 | 1 450 000.00 |
FJ Net sales | 1 450 000.00 | | 1 450 000.00 | 1 450 000.00 |
FM Inventory production | | | 1 647 023.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 3 097 024.00 | |
FU Purchases of raw materials and other supplies | | | 2 000 000.00 | |
FW Other purchases and external expenses | | | 694 933.00 | |
FX Taxes, duties, and similar payments | | | 600.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 695 534.00 | |
GG - OPERATING RESULT (I - II) | | | 401 490.00 | |
GR Interest and similar expenses | | | 23 078.00 | |
GU Total financial expenses (VI) | | | 23 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 378 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 097 024.00 | 155 207.00 | | 3 097 024.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 718 612.00 | 163 607.00 | | 2 718 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 378 412.00 | -8 400.00 | | 378 412.00 |
| |
| 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 | 54 579.00 | | 54 579.00 | 54 579.00 |
8B Suppliers and Related Accounts | 557 147.00 | 557 147.00 | | 557 147.00 |
8K Other liabilities (including liabilities related to repo transactions) | 467 542.00 | | 467 542.00 | 467 542.00 |
VG Loans with a maturity of up to one year at origin | 463 008.00 | 463 008.00 | | 463 008.00 |
VS Prepaid expenses | 118 458.00 | 118 458.00 | | 118 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 458.00 | 118 458.00 | | 118 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 542 276.00 | 1 020 155.00 | 522 121.00 | 1 542 276.00 |
