| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 571 858.00 | | 571 858.00 | 571 858.00 |
BX Customers and related accounts | 97 000.00 | | 97 000.00 | 97 000.00 |
BZ Other receivables | 47 081.00 | | 47 081.00 | 47 081.00 |
CB Subscribed and called capital, not paid | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 1 083 890.00 | | 1 083 890.00 | 1 083 890.00 |
CJ TOTAL (II) | 1 800 830.00 | | 1 800 830.00 | 1 800 830.00 |
CO Grand total (0 to V) | 1 800 830.00 | | 1 800 830.00 | 1 800 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 114 617.00 | 90 896.00 | | 1 114 617.00 |
DL TOTAL (I) | 1 115 617.00 | 91 896.00 | | 1 115 617.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45.00 | 1 441 705.00 | | 45.00 |
DX Trade payables and related accounts | 69 144.00 | 599 692.00 | | 69 144.00 |
DY Tax and social security liabilities | 8 839.00 | 720.00 | | 8 839.00 |
EA Other liabilities | 338 184.00 | 58 947.00 | | 338 184.00 |
EB Prepaid income (2) | 269 000.00 | 7 045 258.00 | | 269 000.00 |
EC TOTAL (IV) | 685 212.00 | 9 146 323.00 | | 685 212.00 |
EE Grand total (I to V) | 1 800 830.00 | 9 238 219.00 | | 1 800 830.00 |
EG Accrued income and payables due within one year | 685 212.00 | 9 146 323.00 | | 685 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 9 915 738.00 | | 9 915 738.00 | 9 915 738.00 |
FJ Net sales | 9 915 738.00 | | 9 915 738.00 | 9 915 738.00 |
FM Inventory production | | | -7 751 492.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 164 247.00 | |
FW Other purchases and external expenses | | | 1 026 489.00 | |
FX Taxes, duties, and similar payments | | | 9 096.00 | |
GE Other Expenses | | | 10 000.00 | |
GF Total Operating Expenses (II) | | | 1 045 585.00 | |
GG - OPERATING RESULT (I - II) | | | 1 118 662.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 044.00 | |
GU Total financial expenses (VI) | | | 4 044.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 044.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 114 617.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 164 247.00 | 2 850 345.00 | | 2 164 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 049 629.00 | 2 759 449.00 | | 1 049 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 114 617.00 | 90 896.00 | | 1 114 617.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 45.00 | 45.00 | | 45.00 |
8B Suppliers and Related Accounts | 69 144.00 | 69 144.00 | | 69 144.00 |
8K Other liabilities (including liabilities related to repo transactions) | 338 184.00 | 338 184.00 | | 338 184.00 |
8L Deferred income | 269 000.00 | 269 000.00 | | 269 000.00 |
UX Other trade receivables | 97 000.00 | 97 000.00 | | 97 000.00 |
VC Group and associates | 48 081.00 | 48 081.00 | | 48 081.00 |
VJ Loans taken out during the year | 45.00 | | | 45.00 |
VK Loans repaid during the year | 1 441 705.00 | | | 1 441 705.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 839.00 | 8 839.00 | | 8 839.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 081.00 | 145 081.00 | | 145 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 685 212.00 | 685 212.00 | | 685 212.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 10 911.00 | 5 248.00 | | 10 911.00 |
YT Subcontracting | 1 015 577.00 | 2 692 296.00 | | 1 015 577.00 |
YW Business tax | 9 096.00 | | | 9 096.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 096.00 | | | 9 096.00 |
YZ Total deductible VAT on goods and services | 6 795.00 | -114 504.00 | | 6 795.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 026 489.00 | 2 697 545.00 | | 1 026 489.00 |
