| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 967.00 | | 1 967.00 | 1 967.00 |
BJ TOTAL (I) | 1 967.00 | | 1 967.00 | 1 967.00 |
BN Goods in progress | 1 345 687.00 | 103 837.00 | 1 241 850.00 | 1 345 687.00 |
BZ Other receivables | 65 647.00 | | 65 647.00 | 65 647.00 |
CF Cash and cash equivalents | 113 393.00 | | 113 393.00 | 113 393.00 |
CH Prepaid expenses | 1 707.00 | | 1 707.00 | 1 707.00 |
CJ TOTAL (II) | 1 526 434.00 | 103 837.00 | 1 422 597.00 | 1 526 434.00 |
CO Grand total (0 to V) | 1 528 401.00 | 103 837.00 | 1 424 564.00 | 1 528 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 118 500.00 | 118 500.00 | | 118 500.00 |
DD Legal reserve (1) | 11 850.00 | 11 850.00 | | 11 850.00 |
DH Retained earnings | -1 615 469.00 | -1 556 329.00 | | -1 615 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 979.00 | -59 141.00 | | 14 979.00 |
DL TOTAL (I) | -1 470 140.00 | -1 485 119.00 | | -1 470 140.00 |
DU Loans and Debts from Credit Institutions (3) | 1 020 692.00 | 1 122 160.00 | | 1 020 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 560 470.00 | 1 563 470.00 | | 1 560 470.00 |
DX Trade payables and related accounts | 313 306.00 | 481 676.00 | | 313 306.00 |
DY Tax and social security liabilities | 206.00 | 2 800.00 | | 206.00 |
EA Other liabilities | 30.00 | 1 582.00 | | 30.00 |
EC TOTAL (IV) | 2 894 704.00 | 3 171 688.00 | | 2 894 704.00 |
EE Grand total (I to V) | 1 424 564.00 | 1 686 569.00 | | 1 424 564.00 |
EG Accrued income and payables due within one year | 1 334 234.00 | 3 171 688.00 | | 1 334 234.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 020 407.00 | 1 121 873.00 | | 1 020 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 922 500.00 | | 922 500.00 | 922 500.00 |
FJ Net sales | 922 500.00 | | 922 500.00 | 922 500.00 |
FM Inventory production | | | -202 880.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 46 081.00 | |
FR Total operating income (I) | | | 765 701.00 | |
FU Purchases of raw materials and other supplies | | | 530 000.00 | |
FW Other purchases and external expenses | | | 125 838.00 | |
FX Taxes, duties, and similar payments | | | 6 299.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 662 137.00 | |
GG - OPERATING RESULT (I - II) | | | 103 565.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GR Interest and similar expenses | | | 88 601.00 | |
GU Total financial expenses (VI) | | | 88 601.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -88 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 765 716.00 | 591 194.00 | | 765 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 750 738.00 | 650 335.00 | | 750 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 979.00 | -59 141.00 | | 14 979.00 |
| |
| 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 | 1 967.00 | | | 1 967.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 967.00 | |
I4 DECREASES Grand Total | | | 1 967.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 967.00 | | | 1 967.00 |
| |
| 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 | 37 000.00 | 37 000.00 | | 37 000.00 |
8B Suppliers and Related Accounts | 313 306.00 | 313 306.00 | | 313 306.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 523 500.00 | 30.00 | 1 523 470.00 | 1 523 500.00 |
UT Other financial assets | 1 967.00 | | | 1 967.00 |
VG Loans with a maturity of up to one year at origin | 1 020 407.00 | 983 407.00 | 37 000.00 | 1 020 407.00 |
VH Loans with a maturity of more than one year at origin | 285.00 | 285.00 | | 285.00 |
VK Loans repaid during the year | 3 000.00 | | | 3 000.00 |
VP Miscellaneous | 65 647.00 | | | 65 647.00 |
VQ Other Taxes, Duties, and Similar Debts | 206.00 | 206.00 | | 206.00 |
VS Prepaid expenses | 1 707.00 | | | 1 707.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 321.00 | 67 354.00 | 1 967.00 | 69 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 894 704.00 | 1 334 234.00 | 1 560 470.00 | 2 894 704.00 |
