| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 757.00 | |
AN Land | | | 80 148.00 | |
AV Fixed assets in progress | | | 70 839.00 | |
BJ TOTAL (I) | | | 151 744.00 | |
BV Advances and down payments on orders | | | 7 200.00 | |
BX Customers and related accounts | | | 30 740.00 | |
BZ Other receivables | | | 3 811.00 | |
CF Cash and cash equivalents | | | 44 987.00 | |
CJ TOTAL (II) | | | 86 739.00 | |
CO Grand total (0 to V) | | | 238 484.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | | | 12 000.00 |
DH Retained earnings | -1 727.00 | | | -1 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 171.00 | | | -3 171.00 |
DL TOTAL (I) | 7 101.00 | | | 7 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203 926.00 | | | 203 926.00 |
DX Trade payables and related accounts | 21 237.00 | | | 21 237.00 |
DY Tax and social security liabilities | 6 219.00 | | | 6 219.00 |
EC TOTAL (IV) | 231 383.00 | | | 231 383.00 |
EE Grand total (I to V) | 238 484.00 | | | 238 484.00 |
EI Including equity loans | 203 926.00 | | | 203 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 53 380.00 | |
FJ Net sales | | | 53 380.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 53 383.00 | |
FW Other purchases and external expenses | | | 54 070.00 | |
FX Taxes, duties, and similar payments | | | 51.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 276.00 | |
GF Total Operating Expenses (II) | | | 54 398.00 | |
GG - OPERATING RESULT (I - II) | | | -1 015.00 | |
GR Interest and similar expenses | | | 2 156.00 | |
GU Total financial expenses (VI) | | | 2 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 171.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 383.00 | | | 53 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 554.00 | | | 56 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 171.00 | | | -3 171.00 |