| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 18 450.00 | | 18 450.00 | 18 450.00 |
BJ TOTAL (I) | 18 450.00 | | 18 450.00 | 18 450.00 |
BN Goods in progress | 19 101 753.00 | | 19 101 753.00 | 19 101 753.00 |
BV Advances and down payments on orders | 1 246 451.00 | | 1 246 451.00 | 1 246 451.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 060 460.00 | | 1 060 460.00 | 1 060 460.00 |
CJ TOTAL (II) | 21 408 664.00 | | 21 408 664.00 | 21 408 664.00 |
CO Grand total (0 to V) | 21 427 114.00 | | 21 427 114.00 | 21 427 114.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -614 586.00 | -597 892.00 | | -614 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -301 811.00 | -16 695.00 | | -301 811.00 |
DL TOTAL (I) | -879 398.00 | -577 586.00 | | -879 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 286 570.00 | 1 673 148.00 | | 286 570.00 |
DX Trade payables and related accounts | 3 559 003.00 | 1 784 802.00 | | 3 559 003.00 |
DY Tax and social security liabilities | | 808 288.00 | | |
EB Prepaid income (2) | 18 460 938.00 | 4 898 938.00 | | 18 460 938.00 |
EC TOTAL (IV) | 22 306 512.00 | 9 165 175.00 | | 22 306 512.00 |
EE Grand total (I to V) | 21 427 114.00 | 8 587 588.00 | | 21 427 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 15 930 458.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 15 930 459.00 | |
FW Other purchases and external expenses | | | 16 176 733.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 16 176 811.00 | |
GG - OPERATING RESULT (I - II) | | | -246 352.00 | |
GR Interest and similar expenses | | | 55 459.00 | |
GU Total financial expenses (VI) | | | 55 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55 459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -301 811.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 930 459.00 | 3 171 297.00 | | 15 930 459.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 232 270.00 | 3 187 992.00 | | 16 232 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -301 811.00 | -16 695.00 | | -301 811.00 |
| |
| 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 | | | 18 450.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 18 450.00 | |
I4 DECREASES Grand Total | | | 18 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 18 450.00 | |
| |
| 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 | 3 559 003.00 | 3 559 003.00 | | 3 559 003.00 |
8L Deferred income | 18 460 938.00 | 18 460 938.00 | | 18 460 938.00 |
UT Other financial assets | 18 450.00 | 18 450.00 | | 18 450.00 |
VB VAT | 1 060 460.00 | | | 1 060 460.00 |
VI Group and Associates | 286 570.00 | 286 570.00 | | 286 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 078 910.00 | 1 078 910.00 | | 1 078 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 306 512.00 | 22 306 512.00 | | 22 306 512.00 |
