| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 905 134.00 | | 905 134.00 | 905 134.00 |
BX Customers and related accounts | 1 083 448.00 | | 1 083 448.00 | 1 083 448.00 |
BZ Other receivables | 92 309.00 | | 92 309.00 | 92 309.00 |
CF Cash and cash equivalents | 1 419.00 | | 1 419.00 | 1 419.00 |
CJ TOTAL (II) | 2 082 310.00 | | 2 082 310.00 | 2 082 310.00 |
CO Grand total (0 to V) | 2 082 310.00 | | 2 082 310.00 | 2 082 310.00 |
| |
| 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 |
DL TOTAL (I) | 1 000.00 | 1 000.00 | | 1 000.00 |
DU Loans and Debts from Credit Institutions (3) | 378 676.00 | | | 378 676.00 |
DV Miscellaneous Loans and Financial Debts (4) | 416 760.00 | 4 024.00 | | 416 760.00 |
DX Trade payables and related accounts | 202 426.00 | 8 401.00 | | 202 426.00 |
DY Tax and social security liabilities | 180 575.00 | | | 180 575.00 |
EB Prepaid income (2) | 902 873.00 | | | 902 873.00 |
EC TOTAL (IV) | 2 081 310.00 | 12 424.00 | | 2 081 310.00 |
EE Grand total (I to V) | 2 082 310.00 | 13 424.00 | | 2 082 310.00 |
EG Accrued income and payables due within one year | 377 549.00 | | | 377 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 894 293.00 | |
FR Total operating income (I) | | | 894 293.00 | |
FU Purchases of raw materials and other supplies | | | 406 800.00 | |
FW Other purchases and external expenses | | | 454 822.00 | |
FX Taxes, duties, and similar payments | | | 30 044.00 | |
GF Total Operating Expenses (II) | | | 891 666.00 | |
GG - OPERATING RESULT (I - II) | | | 2 627.00 | |
GR Interest and similar expenses | | | 2 627.00 | |
GU Total financial expenses (VI) | | | 2 627.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 894 293.00 | 10 841.00 | | 894 293.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 894 293.00 | 10 841.00 | | 894 293.00 |
| |
| 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 | 202 426.00 | 202 426.00 | | 202 426.00 |
8L Deferred income | 902 873.00 | 902 873.00 | | 902 873.00 |
UX Other trade receivables | 1 083 448.00 | | | 1 083 448.00 |
VB VAT | 77 709.00 | | | 77 709.00 |
VH Loans with a maturity of more than one year at origin | 378 676.00 | 378 676.00 | | 378 676.00 |
VI Group and Associates | 416 760.00 | 416 760.00 | | 416 760.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 600.00 | | | 14 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 175 757.00 | 1 175 757.00 | | 1 175 757.00 |
VW VAT | 180 575.00 | 180 575.00 | | 180 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 081 310.00 | 2 081 310.00 | | 2 081 310.00 |
