| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 12 180.00 | 7 180.00 | 5 000.00 | 12 180.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 457.00 | | 457.00 | 457.00 |
CF Cash and cash equivalents | 359 400.00 | | 359 400.00 | 359 400.00 |
CJ TOTAL (II) | 372 038.00 | 7 180.00 | 364 858.00 | 372 038.00 |
CO Grand total (0 to V) | 372 038.00 | 7 180.00 | 364 858.00 | 372 038.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 8 717.00 | 8 717.00 | | 8 717.00 |
DG Other reserves | 55 124.00 | 72 272.00 | | 55 124.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 128.00 | -17 148.00 | | -19 128.00 |
DL TOTAL (I) | 244 714.00 | 263 842.00 | | 244 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 845.00 | 104 312.00 | | 105 845.00 |
DX Trade payables and related accounts | 5 800.00 | 5 450.00 | | 5 800.00 |
DY Tax and social security liabilities | 6 699.00 | 6 699.00 | | 6 699.00 |
EA Other liabilities | 1 799.00 | 1 799.00 | | 1 799.00 |
EC TOTAL (IV) | 120 143.00 | 118 260.00 | | 120 143.00 |
EE Grand total (I to V) | 364 858.00 | 382 103.00 | | 364 858.00 |
EI Including equity loans | 105 845.00 | | | 105 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 235 000.00 | | 235 000.00 | 235 000.00 |
FJ Net sales | 235 000.00 | | 235 000.00 | 235 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 555.00 | |
FR Total operating income (I) | | | 236 555.00 | |
FU Purchases of raw materials and other supplies | | | 2 437.00 | |
FV Inventory change (raw materials and supplies) | | | 226 742.00 | |
FW Other purchases and external expenses | | | 14 020.00 | |
FX Taxes, duties, and similar payments | | | 3 770.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 180.00 | |
GF Total Operating Expenses (II) | | | 254 150.00 | |
GG - OPERATING RESULT (I - II) | | | -17 594.00 | |
GR Interest and similar expenses | | | 1 533.00 | |
GU Total financial expenses (VI) | | | 1 533.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 236 555.00 | | | 236 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 255 683.00 | 17 148.00 | | 255 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 128.00 | -17 148.00 | | -19 128.00 |
