| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 1.00 | | 1.00 | 1.00 |
BZ Other receivables | 20 205.00 | | 20 205.00 | 20 205.00 |
CF Cash and cash equivalents | 511 288.00 | | 511 288.00 | 511 288.00 |
CJ TOTAL (II) | 531 493.00 | | 531 493.00 | 531 493.00 |
CO Grand total (0 to V) | 531 493.00 | | 531 493.00 | 531 493.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 479 069.00 | | | 479 069.00 |
DL TOTAL (I) | 480 069.00 | | | 480 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 970.00 | | | 3 970.00 |
DX Trade payables and related accounts | 45 454.00 | | | 45 454.00 |
EA Other liabilities | 2 000.00 | | | 2 000.00 |
EC TOTAL (IV) | 51 424.00 | | | 51 424.00 |
EE Grand total (I to V) | 531 493.00 | | | 531 493.00 |
EG Accrued income and payables due within one year | 51 424.00 | | | 51 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 179 420.00 | | 1 179 420.00 | 1 179 420.00 |
FG Production sold - services | 35 757.00 | | 35 757.00 | 35 757.00 |
FJ Net sales | 1 215 177.00 | | 1 215 177.00 | 1 215 177.00 |
FM Inventory production | | | -726 824.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 750.00 | |
FQ Other income | | | 60 477.00 | |
FR Total operating income (I) | | | 557 579.00 | |
FU Purchases of raw materials and other supplies | | | 1 535.00 | |
FW Other purchases and external expenses | | | 73 005.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | -11.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 74 542.00 | |
GG - OPERATING RESULT (I - II) | | | 483 037.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 3 970.00 | |
GU Total financial expenses (VI) | | | 3 970.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 479 069.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 750.00 | | | 8 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 557 581.00 | | | 557 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 512.00 | | | 78 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 479 069.00 | | | 479 069.00 |
| |
| 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 | 45 454.00 | 45 454.00 | | 45 454.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 17 196.00 | 17 196.00 | | 17 196.00 |
VI Group and Associates | 3 970.00 | 3 970.00 | | 3 970.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 009.00 | 3 009.00 | | 3 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 205.00 | 20 205.00 | | 20 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 424.00 | 51 424.00 | | 51 424.00 |
