| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 9 042 818.00 | | 9 042 818.00 | 9 042 818.00 |
BX Customers and related accounts | 15 765.00 | | 15 765.00 | 15 765.00 |
BZ Other receivables | 204 055.00 | | 204 055.00 | 204 055.00 |
CF Cash and cash equivalents | 60 307.00 | | 60 307.00 | 60 307.00 |
CJ TOTAL (II) | 9 322 947.00 | | 9 322 947.00 | 9 322 947.00 |
CO Grand total (0 to V) | 9 322 947.00 | | 9 322 947.00 | 9 322 947.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 899 949.00 | 5 444 388.00 | | 4 899 949.00 |
DB Share, merger, contribution premiums, etc. | 4 255 432.00 | 4 575 432.00 | | 4 255 432.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 96 411.00 | 21 890.00 | | 96 411.00 |
DH Retained earnings | | -530 469.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 221.00 | 2 020 895.00 | | -34 221.00 |
DL TOTAL (I) | 9 217 571.00 | 11 532 136.00 | | 9 217 571.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 255.00 | 1 374 081.00 | | 88 255.00 |
DX Trade payables and related accounts | 14 766.00 | 79 726.00 | | 14 766.00 |
DY Tax and social security liabilities | 2 353.00 | 577 096.00 | | 2 353.00 |
EC TOTAL (IV) | 105 375.00 | 2 030 904.00 | | 105 375.00 |
EE Grand total (I to V) | 9 322 947.00 | 13 563 041.00 | | 9 322 947.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 45 232.00 | | 45 232.00 | 45 232.00 |
FJ Net sales | 45 232.00 | | 45 232.00 | 45 232.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 667.00 | |
FR Total operating income (I) | | | 46 900.00 | |
FU Purchases of raw materials and other supplies | | | 34 833.00 | |
FV Inventory change (raw materials and supplies) | | | -34 833.00 | |
FW Other purchases and external expenses | | | 51 157.00 | |
FX Taxes, duties, and similar payments | | | 29 963.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 81 121.00 | |
GG - OPERATING RESULT (I - II) | | | -34 221.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 221.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 564 993.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 900.00 | 2 756 579.00 | | 46 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 121.00 | 735 683.00 | | 81 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 221.00 | 2 020 895.00 | | -34 221.00 |
| |
| 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 | 3 255.00 | 3 255.00 | | 3 255.00 |
8B Suppliers and Related Accounts | 14 766.00 | 14 766.00 | | 14 766.00 |
UX Other trade receivables | 15 765.00 | 15 765.00 | | 15 765.00 |
VB VAT | 197 247.00 | 743.00 | 196 503.00 | 197 247.00 |
VI Group and Associates | 85 000.00 | 85 000.00 | | 85 000.00 |
VN Other taxes, similar payments | 2 859.00 | 2 859.00 | | 2 859.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 949.00 | 3 949.00 | | 3 949.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 219 821.00 | 23 317.00 | 196 503.00 | 219 821.00 |
VW VAT | 2 353.00 | 2 353.00 | | 2 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 375.00 | 105 375.00 | | 105 375.00 |
