| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 5 686 423.00 | | 5 686 423.00 | 5 686 423.00 |
BV Advances and down payments on orders | 172 984.00 | | 172 984.00 | 172 984.00 |
BX Customers and related accounts | 6 097 890.00 | | 6 097 890.00 | 6 097 890.00 |
BZ Other receivables | 842 273.00 | | 842 273.00 | 842 273.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 10 509.00 | | 10 509.00 | 10 509.00 |
CJ TOTAL (II) | 12 810 079.00 | | 12 810 079.00 | 12 810 079.00 |
CO Grand total (0 to V) | 12 810 079.00 | | 12 810 079.00 | 12 810 079.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 865 774.00 | -160 637.00 | | 865 774.00 |
DL TOTAL (I) | 866 774.00 | -159 637.00 | | 866 774.00 |
DU Loans and Debts from Credit Institutions (3) | 3 910 449.00 | 5 389 800.00 | | 3 910 449.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 260 000.00 | 2 260 000.00 | | 2 260 000.00 |
DW Advances and down payments received on current orders | 71 759.00 | 21 203.00 | | 71 759.00 |
DX Trade payables and related accounts | 2 502 034.00 | 830 963.00 | | 2 502 034.00 |
DY Tax and social security liabilities | 1 011 973.00 | 606 244.00 | | 1 011 973.00 |
EA Other liabilities | 62 800.00 | 5 499.00 | | 62 800.00 |
EB Prepaid income (2) | 2 124 291.00 | 3 640 611.00 | | 2 124 291.00 |
EC TOTAL (IV) | 11 943 305.00 | 12 754 320.00 | | 11 943 305.00 |
EE Grand total (I to V) | 12 810 079.00 | 12 594 684.00 | | 12 810 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 10 173 257.00 | | 10 173 257.00 | 10 173 257.00 |
FG Production sold - services | 39 370.00 | | 39 370.00 | 39 370.00 |
FJ Net sales | 10 212 627.00 | | 10 212 627.00 | 10 212 627.00 |
FM Inventory production | | | -2 676 235.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 7 536 394.00 | |
FU Purchases of raw materials and other supplies | | | 1 279 083.00 | |
FW Other purchases and external expenses | | | 5 374 859.00 | |
FX Taxes, duties, and similar payments | | | 16 593.00 | |
GE Other Expenses | | | 85.00 | |
GF Total Operating Expenses (II) | | | 6 670 621.00 | |
GG - OPERATING RESULT (I - II) | | | 865 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 865 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 536 394.00 | 3 965 590.00 | | 7 536 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 670 621.00 | 4 126 227.00 | | 6 670 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 865 774.00 | -160 637.00 | | 865 774.00 |
| |
| 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 | 2 260 000.00 | 2 260 000.00 | | 2 260 000.00 |
8B Suppliers and Related Accounts | 2 502 034.00 | 2 502 034.00 | | 2 502 034.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 800.00 | 62 800.00 | | 62 800.00 |
8L Deferred income | 2 124 291.00 | 2 124 291.00 | | 2 124 291.00 |
UX Other trade receivables | 6 097 890.00 | 6 097 890.00 | | 6 097 890.00 |
VB VAT | 378 897.00 | 378 897.00 | | 378 897.00 |
VC Group and associates | 463 376.00 | 463 376.00 | | 463 376.00 |
VG Loans with a maturity of up to one year at origin | 3 910 449.00 | 3 910 449.00 | | 3 910 449.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 573.00 | 16 573.00 | | 16 573.00 |
VS Prepaid expenses | 10 509.00 | 10 509.00 | | 10 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 950 672.00 | 6 950 672.00 | | 6 950 672.00 |
VW VAT | 995 400.00 | 995 400.00 | | 995 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 871 547.00 | 11 871 547.00 | | 11 871 547.00 |
