| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 26 756 134.00 | | 26 756 134.00 | 26 756 134.00 |
BZ Other receivables | 841 029.00 | | 841 029.00 | 841 029.00 |
CF Cash and cash equivalents | 82 642.00 | | 82 642.00 | 82 642.00 |
CJ TOTAL (II) | 27 679 805.00 | | 27 679 805.00 | 27 679 805.00 |
CO Grand total (0 to V) | 27 749 875.00 | | 27 749 875.00 | 27 749 875.00 |
CW Deferred expenses or loan issuance costs | 70 070.00 | | 70 070.00 | 70 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -123 185.00 | -26 558.00 | | -123 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 470.00 | -96 627.00 | | 133 470.00 |
DL TOTAL (I) | 20 284.00 | -113 185.00 | | 20 284.00 |
DU Loans and Debts from Credit Institutions (3) | | 10 007 639.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 27 724 348.00 | 15 457 493.00 | | 27 724 348.00 |
DX Trade payables and related accounts | 4 708.00 | 41 412.00 | | 4 708.00 |
DY Tax and social security liabilities | 303.00 | 76.00 | | 303.00 |
EA Other liabilities | 232.00 | 232.00 | | 232.00 |
EB Prepaid income (2) | | 114 674.00 | | |
EC TOTAL (IV) | 27 729 590.00 | 25 621 525.00 | | 27 729 590.00 |
EE Grand total (I to V) | 27 749 875.00 | 25 508 340.00 | | 27 749 875.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 865 073.00 | 192 621.00 | 1 057 693.00 | 865 073.00 |
FJ Net sales | 865 073.00 | 192 621.00 | 1 057 693.00 | 865 073.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 1 057 694.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | -2 111 040.00 | |
FW Other purchases and external expenses | | | 2 451 209.00 | |
FX Taxes, duties, and similar payments | | | 61 522.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 401 690.00 | |
GG - OPERATING RESULT (I - II) | | | 656 003.00 | |
GR Interest and similar expenses | | | 522 534.00 | |
GU Total financial expenses (VI) | | | 522 534.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -522 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 133 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 057 694.00 | 311 940.00 | | 1 057 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 924 224.00 | 408 568.00 | | 924 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 470.00 | -96 627.00 | | 133 470.00 |
