| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 6 426 285.00 | | 6 426 285.00 | 6 426 285.00 |
BV Advances and down payments on orders | 87 595.00 | | 87 595.00 | 87 595.00 |
BX Customers and related accounts | 6 313 784.00 | | 6 313 784.00 | 6 313 784.00 |
BZ Other receivables | 143 130.00 | | 143 130.00 | 143 130.00 |
CF Cash and cash equivalents | 14 975.00 | | 14 975.00 | 14 975.00 |
CH Prepaid expenses | 8 121.00 | | 8 121.00 | 8 121.00 |
CJ TOTAL (II) | 12 993 890.00 | | 12 993 890.00 | 12 993 890.00 |
CO Grand total (0 to V) | 12 993 890.00 | | 12 993 890.00 | 12 993 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -343 845.00 | | | -343 845.00 |
DL TOTAL (I) | -342 845.00 | | | -342 845.00 |
DU Loans and Debts from Credit Institutions (3) | 3 508 803.00 | | | 3 508 803.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 808 000.00 | | | 1 808 000.00 |
DW Advances and down payments received on current orders | 6 325.00 | | | 6 325.00 |
DX Trade payables and related accounts | 858 726.00 | | | 858 726.00 |
DY Tax and social security liabilities | 1 090 181.00 | | | 1 090 181.00 |
EA Other liabilities | 14 975.00 | | | 14 975.00 |
EB Prepaid income (2) | 6 049 726.00 | | | 6 049 726.00 |
EC TOTAL (IV) | 13 336 735.00 | | | 13 336 735.00 |
EE Grand total (I to V) | 12 993 890.00 | | | 12 993 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 984 839.00 | | 984 839.00 | 984 839.00 |
FJ Net sales | 984 839.00 | | 984 839.00 | 984 839.00 |
FM Inventory production | | | 6 426 285.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 7 411 125.00 | |
FU Purchases of raw materials and other supplies | | | 5 807 080.00 | |
FW Other purchases and external expenses | | | 1 947 489.00 | |
FX Taxes, duties, and similar payments | | | 291.00 | |
GE Other Expenses | | | 110.00 | |
GF Total Operating Expenses (II) | | | 7 754 969.00 | |
GG - OPERATING RESULT (I - II) | | | -343 845.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -343 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 411 125.00 | | | 7 411 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 754 969.00 | | | 7 754 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -343 845.00 | | | -343 845.00 |
| |
| 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 | 1 808 000.00 | 1 808 000.00 | | 1 808 000.00 |
8B Suppliers and Related Accounts | 858 726.00 | 858 726.00 | | 858 726.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 975.00 | 14 975.00 | | 14 975.00 |
8L Deferred income | 6 049 726.00 | 6 049 726.00 | | 6 049 726.00 |
UX Other trade receivables | 6 313 784.00 | | | 6 313 784.00 |
VB VAT | 143 116.00 | | | 143 116.00 |
VG Loans with a maturity of up to one year at origin | 3 508 803.00 | 3 508 803.00 | | 3 508 803.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14.00 | | | 14.00 |
VS Prepaid expenses | 8 121.00 | | | 8 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 465 035.00 | 6 465 035.00 | | 6 465 035.00 |
VW VAT | 1 089 920.00 | 1 089 920.00 | | 1 089 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 330 409.00 | 13 330 409.00 | | 13 330 409.00 |
