| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 107 658 889.00 | | 107 658 889.00 | 107 658 889.00 |
BV Advances and down payments on orders | 1 214 200.00 | | 1 214 200.00 | 1 214 200.00 |
BZ Other receivables | 1 540 091.00 | | 1 540 091.00 | 1 540 091.00 |
CJ TOTAL (II) | 110 413 179.00 | | 110 413 179.00 | 110 413 179.00 |
CO Grand total (0 to V) | 110 413 179.00 | | 110 413 179.00 | 110 413 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 273 564.00 | | | -2 273 564.00 |
DL TOTAL (I) | -2 272 564.00 | | | -2 272 564.00 |
DU Loans and Debts from Credit Institutions (3) | 27 187 534.00 | | | 27 187 534.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 134 000.00 | | | 31 134 000.00 |
DX Trade payables and related accounts | 8 364 209.00 | | | 8 364 209.00 |
EA Other liabilities | 46 000 000.00 | | | 46 000 000.00 |
EC TOTAL (IV) | 112 685 743.00 | | | 112 685 743.00 |
EE Grand total (I to V) | 110 413 179.00 | | | 110 413 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 107 658 889.00 | |
FR Total operating income (I) | | | 107 658 889.00 | |
FU Purchases of raw materials and other supplies | | | 103 715 855.00 | |
FW Other purchases and external expenses | | | 5 354 100.00 | |
GE Other Expenses | | | 4 530.00 | |
GF Total Operating Expenses (II) | | | 109 074 485.00 | |
GG - OPERATING RESULT (I - II) | | | -1 415 596.00 | |
GR Interest and similar expenses | | | 857 968.00 | |
GU Total financial expenses (VI) | | | 857 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -857 968.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 273 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 107 658 889.00 | | | 107 658 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 932 453.00 | | | 109 932 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 273 564.00 | | | -2 273 564.00 |
| |
| 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 | 31 134 000.00 | 31 134 000.00 | | 31 134 000.00 |
8B Suppliers and Related Accounts | 8 364 209.00 | 8 364 209.00 | | 8 364 209.00 |
VB VAT | 1 540 091.00 | 1 540 091.00 | | 1 540 091.00 |
VG Loans with a maturity of up to one year at origin | 27 187 534.00 | 27 187 534.00 | | 27 187 534.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 540 091.00 | 1 540 091.00 | | 1 540 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 685 743.00 | 66 685 743.00 | | 66 685 743.00 |
