| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 63 906.00 | | 63 906.00 | 63 906.00 |
BR Intermediate and finished products | 26 900.00 | | 26 900.00 | 26 900.00 |
CJ TOTAL (II) | 90 806.00 | | 90 806.00 | 90 806.00 |
CO Grand total (0 to V) | 90 806.00 | | 90 806.00 | 90 806.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 19 896.00 | | | 19 896.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 825.00 | | | 13 825.00 |
DL TOTAL (I) | 44 721.00 | | | 44 721.00 |
DU Loans and Debts from Credit Institutions (3) | 462.00 | | | 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 249.00 | | | 43 249.00 |
DX Trade payables and related accounts | 1 470.00 | | | 1 470.00 |
DY Tax and social security liabilities | 904.00 | | | 904.00 |
EC TOTAL (IV) | 46 085.00 | | | 46 085.00 |
EE Grand total (I to V) | 90 806.00 | | | 90 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 37 864.00 | | 37 864.00 | 37 864.00 |
FG Production sold - services | 1 631.00 | | 1 631.00 | 1 631.00 |
FJ Net sales | 39 495.00 | | 39 495.00 | 39 495.00 |
FR Total operating income (I) | | | 39 495.00 | |
FU Purchases of raw materials and other supplies | | | 5 281.00 | |
FV Inventory change (raw materials and supplies) | | | -19 873.00 | |
FW Other purchases and external expenses | | | 22 405.00 | |
FX Taxes, duties, and similar payments | | | 222.00 | |
FY Salaries and Wages | | | 16 800.00 | |
GF Total Operating Expenses (II) | | | 24 835.00 | |
GG - OPERATING RESULT (I - II) | | | 14 660.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 835.00 | |
GU Total financial expenses (VI) | | | 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 825.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 495.00 | | | 39 495.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 670.00 | | | 25 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 824.00 | | | 13 824.00 |