| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1.00 | | | 1.00 |
BD Other fixed assets | 1 410.00 | | 1 410.00 | 1 410.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 4 410.00 | | 4 410.00 | 4 410.00 |
BR Intermediate and finished products | 2 654 759.00 | | 2 654 759.00 | 2 654 759.00 |
BX Customers and related accounts | 297 915.00 | | 297 915.00 | 297 915.00 |
BZ Other receivables | 249 028.00 | | 249 028.00 | 249 028.00 |
CF Cash and cash equivalents | 80 000.00 | | 80 000.00 | 80 000.00 |
CH Prepaid expenses | 33 045.00 | | 33 045.00 | 33 045.00 |
CJ TOTAL (II) | 3 314 747.00 | | 3 314 747.00 | 3 314 747.00 |
CO Grand total (0 to V) | 3 319 157.00 | | 3 319 157.00 | 3 319 157.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | -2 991.00 | -2 706.00 | | -2 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -381 291.00 | -285.00 | | -381 291.00 |
DL TOTAL (I) | -378 282.00 | 3 009.00 | | -378 282.00 |
DU Loans and Debts from Credit Institutions (3) | 627 305.00 | 1 139 000.00 | | 627 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 219 737.00 | 845 043.00 | | 1 219 737.00 |
DX Trade payables and related accounts | 886 899.00 | 241 342.00 | | 886 899.00 |
DY Tax and social security liabilities | 35 508.00 | 88 247.00 | | 35 508.00 |
EB Prepaid income (2) | 927 990.00 | 2 566 449.00 | | 927 990.00 |
EC TOTAL (IV) | 3 697 439.00 | 4 880 081.00 | | 3 697 439.00 |
EE Grand total (I to V) | 3 319 157.00 | 4 883 090.00 | | 3 319 157.00 |
EG Accrued income and payables due within one year | 3 697 439.00 | 4 880 081.00 | | 3 697 439.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 627 305.00 | 1 139 000.00 | | 627 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 975 701.00 | | 1 975 701.00 | 1 975 701.00 |
FJ Net sales | 1 975 701.00 | | 1 975 701.00 | 1 975 701.00 |
FM Inventory production | | | -1 310 432.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 677.00 | |
FR Total operating income (I) | | | 665 946.00 | |
FW Other purchases and external expenses | | | 902 508.00 | |
FX Taxes, duties, and similar payments | | | 20 717.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 923 226.00 | |
GG - OPERATING RESULT (I - II) | | | -257 280.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GR Interest and similar expenses | | | 64 864.00 | |
GU Total financial expenses (VI) | | | 64 864.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -322 123.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 891.00 | | | 11 891.00 |
HD Total exceptional income (VII) | 11 891.00 | | | 11 891.00 |
HE Exceptional expenses on management operations | 71 060.00 | | | 71 060.00 |
HH Total exceptional expenses (VIII) | 71 060.00 | | | 71 060.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -59 168.00 | | | -59 168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 677 858.00 | 1 044 919.00 | | 677 858.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 059 150.00 | 1 045 204.00 | | 1 059 150.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -381 291.00 | -285.00 | | -381 291.00 |
| |
| 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 | 4 410.00 | | | 4 410.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 410.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 410.00 | | | 4 410.00 |
| |
| 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 | 886 899.00 | 886 899.00 | | 886 899.00 |
8D Social Security and Other Social Organizations | 35 508.00 | 35 508.00 | | 35 508.00 |
8L Deferred income | 927 990.00 | 927 990.00 | | 927 990.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 297 915.00 | 297 915.00 | | 297 915.00 |
VG Loans with a maturity of up to one year at origin | 627 305.00 | 627 305.00 | | 627 305.00 |
VI Group and Associates | 1 219 737.00 | 1 219 737.00 | | 1 219 737.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 249 028.00 | 249 028.00 | | 249 028.00 |
VS Prepaid expenses | 33 045.00 | 33 045.00 | | 33 045.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 582 988.00 | 579 988.00 | 3 000.00 | 582 988.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 697 439.00 | 3 697 439.00 | | 3 697 439.00 |
