| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BN Goods in progress | 584 133.00 | | 584 133.00 | 584 133.00 |
BX Customers and related accounts | 7 818.00 | 6 515.00 | 1 303.00 | 7 818.00 |
BZ Other receivables | 73 956.00 | | 73 956.00 | 73 956.00 |
CF Cash and cash equivalents | 2 326 630.00 | | 2 326 630.00 | 2 326 630.00 |
CJ TOTAL (II) | 2 992 538.00 | 6 515.00 | 2 986 023.00 | 2 992 538.00 |
CM Bond redemption premiums (IV) | 1.00 | | | 1.00 |
CO Grand total (0 to V) | 2 992 553.00 | 6 515.00 | 2 986 038.00 | 2 992 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 177 000.00 | 177 000.00 | | 177 000.00 |
DD Legal reserve (1) | 17 700.00 | 17 700.00 | | 17 700.00 |
DG Other reserves | 1 262 636.00 | 1 093 097.00 | | 1 262 636.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 988.00 | 169 539.00 | | -34 988.00 |
DL TOTAL (I) | 1 422 348.00 | 1 457 336.00 | | 1 422 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 144 757.00 | 1 143 149.00 | | 1 144 757.00 |
DX Trade payables and related accounts | 194 644.00 | 19 609.00 | | 194 644.00 |
DY Tax and social security liabilities | 2 916.00 | 35 387.00 | | 2 916.00 |
EA Other liabilities | 221 370.00 | 223 237.00 | | 221 370.00 |
EC TOTAL (IV) | 1 563 690.00 | 1 421 383.00 | | 1 563 690.00 |
EE Grand total (I to V) | 2 986 038.00 | 2 878 720.00 | | 2 986 038.00 |
EG Accrued income and payables due within one year | 1 563 690.00 | 1 421 383.00 | | 1 563 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FM Inventory production | | | 425 484.00 | |
FR Total operating income (I) | | | 425 485.00 | |
FW Other purchases and external expenses | | | 267 155.00 | |
FX Taxes, duties, and similar payments | | | 185 033.00 | |
GB Operating Expenses - Provisions | | | 6 515.00 | |
GF Total Operating Expenses (II) | | | 458 703.00 | |
GG - OPERATING RESULT (I - II) | | | -33 218.00 | |
GH Attributed profit or transferred loss (III) | | | 938.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 2 614.00 | |
GU Total financial expenses (VI) | | | 2 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 893.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 95.00 | 233.00 | | 95.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -95.00 | -233.00 | | -95.00 |
HK Income tax | | 33 440.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 426 424.00 | 404 049.00 | | 426 424.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 461 413.00 | 234 509.00 | | 461 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 988.00 | 169 539.00 | | -34 988.00 |
