| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | 5.00 | |
BH Other financial assets | 86 391.00 | | 86 391.00 | 86 391.00 |
BJ TOTAL (I) | 86 391.00 | | 86 391.00 | 86 391.00 |
BN Goods in progress | 199 767.00 | | 199 767.00 | 199 767.00 |
BV Advances and down payments on orders | 65 624.00 | | 65 624.00 | 65 624.00 |
BX Customers and related accounts | 786 082.00 | | 786 082.00 | 786 082.00 |
BZ Other receivables | 1 668 037.00 | | 1 668 037.00 | 1 668 037.00 |
CF Cash and cash equivalents | 1 389 641.00 | | 1 389 641.00 | 1 389 641.00 |
CJ TOTAL (II) | 4 109 151.00 | | 4 109 151.00 | 4 109 151.00 |
CO Grand total (0 to V) | 4 195 542.00 | | 4 195 542.00 | 4 195 542.00 |
| |
| 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) | 73 472.00 | -256 756.00 | | 73 472.00 |
DL TOTAL (I) | 74 472.00 | -255 756.00 | | 74 472.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 200 172.00 | 847 643.00 | | 200 172.00 |
DY Tax and social security liabilities | 131 014.00 | 758 640.00 | | 131 014.00 |
EA Other liabilities | 3 789 884.00 | 5 580 196.00 | | 3 789 884.00 |
EB Prepaid income (2) | | 354 907.00 | | |
EC TOTAL (IV) | 4 121 070.00 | 7 541 387.00 | | 4 121 070.00 |
EE Grand total (I to V) | 4 195 542.00 | 7 285 631.00 | | 4 195 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 222 407.00 | | 1 222 407.00 | 1 222 407.00 |
FG Production sold - services | 547 516.00 | | 547 516.00 | 547 516.00 |
FJ Net sales | 1 769 923.00 | | 1 769 923.00 | 1 769 923.00 |
FM Inventory production | | | -1 032 248.00 | |
FR Total operating income (I) | | | 737 675.00 | |
FW Other purchases and external expenses | | | 610 331.00 | |
FX Taxes, duties, and similar payments | | | 139.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 610 470.00 | |
GG - OPERATING RESULT (I - II) | | | 127 206.00 | |
GR Interest and similar expenses | | | 53 763.00 | |
GU Total financial expenses (VI) | | | 53 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 3 407.00 | | 1.00 |
HB Exceptional income from capital transactions | 30.00 | | | 30.00 |
HD Total exceptional income (VII) | 31.00 | 3 407.00 | | 31.00 |
HE Exceptional expenses on management operations | 2.00 | 2.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 2.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29.00 | 3 405.00 | | 29.00 |
HL TOTAL REVENUE (I + III + V + VII) | 737 706.00 | 5 970 422.00 | | 737 706.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 664 234.00 | 6 227 178.00 | | 664 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 472.00 | -256 756.00 | | 73 472.00 |
| |
| 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 | 86 391.00 | | | 86 391.00 |
I3 DECREASES Total Financial Fixed Assets | | | 86 391.00 | |
I4 DECREASES Grand Total | | | 86 391.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 86 391.00 | | | 86 391.00 |
| |
| 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 | 200 172.00 | 200 172.00 | | 200 172.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 972.00 | 27 972.00 | | 27 972.00 |
UT Other financial assets | 86 391.00 | 86 391.00 | | 86 391.00 |
UX Other trade receivables | 786 082.00 | 786 082.00 | | 786 082.00 |
VB VAT | 41 247.00 | 41 247.00 | | 41 247.00 |
VC Group and associates | 1 541 802.00 | 1 541 802.00 | | 1 541 802.00 |
VI Group and Associates | 3 761 912.00 | | 3 761 912.00 | 3 761 912.00 |
VM Income taxes | 76 594.00 | 76 594.00 | | 76 594.00 |
VN Other taxes, similar payments | 7 139.00 | 7 139.00 | | 7 139.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 254.00 | 1 254.00 | | 1 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 540 510.00 | 2 540 510.00 | | 2 540 510.00 |
VW VAT | 131 014.00 | 131 014.00 | | 131 014.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 121 070.00 | 359 158.00 | 3 761 912.00 | 4 121 070.00 |
