| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1 000.00 | | 1 000.00 | 1 000.00 |
BR Intermediate and finished products | 1 313 309.00 | | 1 313 309.00 | 1 313 309.00 |
BZ Other receivables | 10 319.00 | | 10 319.00 | 10 319.00 |
CF Cash and cash equivalents | 7 187.00 | | 7 187.00 | 7 187.00 |
CJ TOTAL (II) | 1 330 816.00 | | 1 330 816.00 | 1 330 816.00 |
CO Grand total (0 to V) | 1 331 816.00 | | 1 331 816.00 | 1 331 816.00 |
| |
| 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) | -169.00 | | | -169.00 |
DL TOTAL (I) | 831.00 | 1 000.00 | | 831.00 |
DU Loans and Debts from Credit Institutions (3) | 1 274 970.00 | 434 118.00 | | 1 274 970.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 314.00 | | | 11 314.00 |
DW Advances and down payments received on current orders | 7 000.00 | | | 7 000.00 |
DX Trade payables and related accounts | 37 104.00 | 3 612.00 | | 37 104.00 |
DY Tax and social security liabilities | 520.00 | 399.00 | | 520.00 |
EA Other liabilities | 77.00 | | | 77.00 |
EC TOTAL (IV) | 1 330 985.00 | 438 129.00 | | 1 330 985.00 |
EE Grand total (I to V) | 1 331 816.00 | 439 129.00 | | 1 331 816.00 |
EG Accrued income and payables due within one year | 1 323 985.00 | 438 129.00 | | 1 323 985.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 274 970.00 | 434 118.00 | | 1 274 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 737.00 | | 36 737.00 | 36 737.00 |
FJ Net sales | 36 737.00 | | 36 737.00 | 36 737.00 |
FM Inventory production | | | 879 723.00 | |
FR Total operating income (I) | | | 916 460.00 | |
FW Other purchases and external expenses | | | 892 860.00 | |
FX Taxes, duties, and similar payments | | | 1 534.00 | |
GF Total Operating Expenses (II) | | | 894 394.00 | |
GG - OPERATING RESULT (I - II) | | | 22 066.00 | |
GR Interest and similar expenses | | | 22 235.00 | |
GU Total financial expenses (VI) | | | 22 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -169.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 916 460.00 | 433 586.00 | | 916 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 916 629.00 | 433 586.00 | | 916 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -169.00 | | | -169.00 |
| |
| 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 | 37 104.00 | 37 104.00 | | 37 104.00 |
8K Other liabilities (including liabilities related to repo transactions) | 77.00 | 77.00 | | 77.00 |
VB VAT | 10 319.00 | | | 10 319.00 |
VG Loans with a maturity of up to one year at origin | 1 274 970.00 | 1 274 970.00 | | 1 274 970.00 |
VI Group and Associates | 11 314.00 | 11 314.00 | | 11 314.00 |
VQ Other Taxes, Duties, and Similar Debts | 147.00 | 147.00 | | 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 319.00 | 10 319.00 | | 10 319.00 |
VW VAT | 373.00 | 373.00 | | 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 323 985.00 | 1 323 985.00 | | 1 323 985.00 |
