| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 652 601.00 | | 652 601.00 | 652 601.00 |
AP Buildings | 565 545.00 | 98 389.00 | 467 156.00 | 565 545.00 |
AV Fixed assets in progress | 225 401.00 | | 225 401.00 | 225 401.00 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 1 453 547.00 | 98 389.00 | 1 355 158.00 | 1 453 547.00 |
BN Goods in progress | 52 358 374.00 | | 52 358 374.00 | 52 358 374.00 |
BX Customers and related accounts | 9 189 134.00 | | 9 189 134.00 | 9 189 134.00 |
BZ Other receivables | 3 934 467.00 | | 3 934 467.00 | 3 934 467.00 |
CF Cash and cash equivalents | 266 222.00 | | 266 222.00 | 266 222.00 |
CJ TOTAL (II) | 65 748 197.00 | | 65 748 197.00 | 65 748 197.00 |
CO Grand total (0 to V) | 67 201 745.00 | 98 389.00 | 67 103 355.00 | 67 201 745.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 267 754.00 | 267 754.00 | | 267 754.00 |
DH Retained earnings | -554 264.00 | -218 903.00 | | -554 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 768 562.00 | -335 361.00 | | 1 768 562.00 |
DL TOTAL (I) | 1 482 053.00 | -286 510.00 | | 1 482 053.00 |
DU Loans and Debts from Credit Institutions (3) | 2 535.00 | 24 642.00 | | 2 535.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 582 668.00 | 32 284 727.00 | | 42 582 668.00 |
DX Trade payables and related accounts | 7 068 944.00 | 4 379 907.00 | | 7 068 944.00 |
DY Tax and social security liabilities | 1 554 516.00 | 2 769 492.00 | | 1 554 516.00 |
EB Prepaid income (2) | 14 412 640.00 | 11 942 627.00 | | 14 412 640.00 |
EC TOTAL (IV) | 65 621 303.00 | 51 401 395.00 | | 65 621 303.00 |
EE Grand total (I to V) | 67 103 355.00 | 51 114 885.00 | | 67 103 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 310 106.00 | | 31 310 106.00 | 31 310 106.00 |
FJ Net sales | 31 310 106.00 | | 31 310 106.00 | 31 310 106.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 31 310 110.00 | |
FU Purchases of raw materials and other supplies | | | 27 966 401.00 | |
FW Other purchases and external expenses | | | 141 872.00 | |
FX Taxes, duties, and similar payments | | | 97 837.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 277.00 | |
GE Other Expenses | | | 52.00 | |
GF Total Operating Expenses (II) | | | 28 234 439.00 | |
GG - OPERATING RESULT (I - II) | | | 3 075 671.00 | |
GR Interest and similar expenses | | | 548 973.00 | |
GU Total financial expenses (VI) | | | 548 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -548 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 526 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 460.00 | | | 1 460.00 |
HH Total exceptional expenses (VIII) | 1 460.00 | | | 1 460.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 460.00 | | | -1 460.00 |
HK Income tax | 756 676.00 | 28 186.00 | | 756 676.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 310 110.00 | 17 140 507.00 | | 31 310 110.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 541 548.00 | 17 475 868.00 | | 29 541 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 768 562.00 | -335 361.00 | | 1 768 562.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 443 547.00 | | 10 000.00 | 1 443 547.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 1 453 547.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 443 547.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 443 547.00 | | | 1 443 547.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 10 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 112.00 | 28 277.00 | | 70 112.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 112.00 | 28 277.00 | | 70 112.00 |
| |
| 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 | 7 068 944.00 | 7 068 944.00 | | 7 068 944.00 |
8L Deferred income | 14 412 640.00 | 14 412 640.00 | | 14 412 640.00 |
UT Other financial assets | 10 000.00 | 10 000.00 | | 10 000.00 |
UX Other trade receivables | 9 189 134.00 | | | 9 189 134.00 |
VB VAT | 2 955 331.00 | | | 2 955 331.00 |
VG Loans with a maturity of up to one year at origin | 2 535.00 | 2 535.00 | | 2 535.00 |
VI Group and Associates | 42 582 668.00 | 42 582 668.00 | | 42 582 668.00 |
VQ Other Taxes, Duties, and Similar Debts | 58 128.00 | 58 128.00 | | 58 128.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 979 136.00 | | | 979 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 133 601.00 | 13 133 601.00 | | 13 133 601.00 |
VW VAT | 1 496 388.00 | 1 496 388.00 | | 1 496 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 621 303.00 | 65 621 303.00 | | 65 621 303.00 |
