| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | | | 900 000.00 | |
BN Goods in progress | | | 181 045.00 | |
BZ Other receivables | | | 23 785.00 | |
CF Cash and cash equivalents | | | 68 542.00 | |
CH Prepaid expenses | | | 106.00 | |
CJ TOTAL (II) | | | 1 173 478.00 | |
CO Grand total (0 to V) | | | 1 173 478.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -128.00 | | | -128.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1.00 | -128.00 | | 1.00 |
DL TOTAL (I) | 9 873.00 | 9 872.00 | | 9 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 143 889.00 | 1 129 369.00 | | 1 143 889.00 |
DX Trade payables and related accounts | 19 716.00 | 120 793.00 | | 19 716.00 |
EC TOTAL (IV) | 1 163 605.00 | 1 250 162.00 | | 1 163 605.00 |
EE Grand total (I to V) | 1 173 478.00 | 1 260 034.00 | | 1 173 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | -59 601.00 | |
FR Total operating income (I) | | | -59 601.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | -80 283.00 | |
FX Taxes, duties, and similar payments | | | 6 162.00 | |
GF Total Operating Expenses (II) | | | -74 121.00 | |
GG - OPERATING RESULT (I - II) | | | 14 520.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 14 520.00 | |
GU Total financial expenses (VI) | | | 14 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 1.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 1.00 | | 2.00 |
HE Exceptional expenses on management operations | 1.00 | 4.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 4.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | -3.00 | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | -59 599.00 | 240 647.00 | | -59 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -59 601.00 | 240 776.00 | | -59 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1.00 | -128.00 | | 1.00 |
| |
| 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 | 19 716.00 | 19 716.00 | | 19 716.00 |
VB VAT | 23 785.00 | 23 785.00 | | 23 785.00 |
VI Group and Associates | 1 143 889.00 | | 1 143 889.00 | 1 143 889.00 |
VS Prepaid expenses | 106.00 | 106.00 | | 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 891.00 | 23 891.00 | | 23 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 163 605.00 | 19 716.00 | 1 143 889.00 | 1 163 605.00 |
