| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 26 117 823.00 | | 26 117 823.00 | 26 117 823.00 |
BV Advances and down payments on orders | 455 014.00 | | 455 014.00 | 455 014.00 |
BZ Other receivables | 20 055.00 | | 20 055.00 | 20 055.00 |
CF Cash and cash equivalents | 6 454 236.00 | | 6 454 236.00 | 6 454 236.00 |
CJ TOTAL (II) | 33 047 127.00 | | 33 047 127.00 | 33 047 127.00 |
CO Grand total (0 to V) | 33 047 127.00 | | 33 047 127.00 | 33 047 127.00 |
| |
| 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) | 44 923.00 | | | 44 923.00 |
DL TOTAL (I) | 45 923.00 | | | 45 923.00 |
DU Loans and Debts from Credit Institutions (3) | 18 000 000.00 | | | 18 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000 000.00 | | | 15 000 000.00 |
DX Trade payables and related accounts | 1 205.00 | | | 1 205.00 |
EC TOTAL (IV) | 33 001 205.00 | | | 33 001 205.00 |
EE Grand total (I to V) | 33 047 127.00 | | | 33 047 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 378 051.00 | | 378 051.00 | 378 051.00 |
FJ Net sales | 378 051.00 | | 378 051.00 | 378 051.00 |
FM Inventory production | | | 26 117 823.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 26 495 874.00 | |
FU Purchases of raw materials and other supplies | | | 25 755 784.00 | |
FW Other purchases and external expenses | | | 565 584.00 | |
FX Taxes, duties, and similar payments | | | 94 584.00 | |
GE Other Expenses | | | 35 000.00 | |
GF Total Operating Expenses (II) | | | 26 450 952.00 | |
GG - OPERATING RESULT (I - II) | | | 44 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 495 874.00 | | | 26 495 874.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 450 952.00 | | | 26 450 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 923.00 | | | 44 923.00 |
| |
| 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 | 15 000 000.00 | 15 000 000.00 | | 15 000 000.00 |
8B Suppliers and Related Accounts | 1 205.00 | 1 205.00 | | 1 205.00 |
VB VAT | 20 055.00 | | | 20 055.00 |
VH Loans with a maturity of more than one year at origin | 18 000 000.00 | 18 000 000.00 | | 18 000 000.00 |
VJ Loans taken out during the year | 33 000 000.00 | | | 33 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 055.00 | 20 055.00 | | 20 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 001 205.00 | 33 001 205.00 | | 33 001 205.00 |
