| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | | | | |
BR Intermediate and finished products | 338 799.00 | | 338 799.00 | 338 799.00 |
BV Advances and down payments on orders | 137 801.00 | | 137 801.00 | 137 801.00 |
BX Customers and related accounts | 368 588.00 | | 368 588.00 | 368 588.00 |
BZ Other receivables | 294 153.00 | | 294 153.00 | 294 153.00 |
CF Cash and cash equivalents | 2 378 383.00 | | 2 378 383.00 | 2 378 383.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 517 724.00 | | 3 517 724.00 | 3 517 724.00 |
CO Grand total (0 to V) | 3 517 724.00 | | 3 517 724.00 | 3 517 724.00 |
| |
| 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) | 1 707 190.00 | 477 286.00 | | 1 707 190.00 |
DL TOTAL (I) | 1 708 190.00 | 478 286.00 | | 1 708 190.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 948 743.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 1 268 330.00 | | |
DX Trade payables and related accounts | 1 774 735.00 | 3 087 782.00 | | 1 774 735.00 |
DY Tax and social security liabilities | 33 792.00 | 1 551 213.00 | | 33 792.00 |
EA Other liabilities | 1 007.00 | 45 300.00 | | 1 007.00 |
EB Prepaid income (2) | | 5 876 274.00 | | |
EC TOTAL (IV) | 1 809 535.00 | 15 777 642.00 | | 1 809 535.00 |
EE Grand total (I to V) | 3 517 724.00 | 16 255 928.00 | | 3 517 724.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 12 224 236.00 | | 12 224 236.00 | 12 224 236.00 |
FG Production sold - services | 11 317.00 | | 11 317.00 | 11 317.00 |
FJ Net sales | 12 235 552.00 | | 12 235 552.00 | 12 235 552.00 |
FM Inventory production | | | -3 455 667.00 | |
FR Total operating income (I) | | | 8 779 886.00 | |
FU Purchases of raw materials and other supplies | | | 669 729.00 | |
FW Other purchases and external expenses | | | 6 368 177.00 | |
FX Taxes, duties, and similar payments | | | 31 866.00 | |
GE Other Expenses | | | 2 924.00 | |
GF Total Operating Expenses (II) | | | 7 072 696.00 | |
GG - OPERATING RESULT (I - II) | | | 1 707 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 707 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 779 886.00 | 15 652 358.00 | | 8 779 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 072 696.00 | 15 175 072.00 | | 7 072 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 707 190.00 | 477 286.00 | | 1 707 190.00 |
| |
| 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 | 1 774 735.00 | 1 774 735.00 | | 1 774 735.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 007.00 | 1 007.00 | | 1 007.00 |
UX Other trade receivables | 368 588.00 | 368 588.00 | | 368 588.00 |
VB VAT | 294 153.00 | 294 153.00 | | 294 153.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 679.00 | 23 679.00 | | 23 679.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 662 741.00 | 662 741.00 | | 662 741.00 |
VW VAT | 10 113.00 | 10 113.00 | | 10 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 809 535.00 | 1 809 535.00 | | 1 809 535.00 |
