| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 820.00 | | 2 820.00 | 2 820.00 |
BJ TOTAL (I) | 2 820.00 | | 2 820.00 | 2 820.00 |
BP Services in progress | 12 000.00 | | 12 000.00 | 12 000.00 |
BR Intermediate and finished products | 15 707 181.00 | 27 804.00 | 15 679 377.00 | 15 707 181.00 |
BV Advances and down payments on orders | 140.00 | | 140.00 | 140.00 |
BX Customers and related accounts | 23 553 432.00 | | 23 553 432.00 | 23 553 432.00 |
BZ Other receivables | 1 013 689.00 | | 1 013 689.00 | 1 013 689.00 |
CF Cash and cash equivalents | 402 690.00 | | 402 690.00 | 402 690.00 |
CJ TOTAL (II) | 40 689 135.00 | 27 804.00 | 40 661 330.00 | 40 689 135.00 |
CO Grand total (0 to V) | 40 691 955.00 | 27 804.00 | 40 664 150.00 | 40 691 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -426 599.00 | -13 782.00 | | -426 599.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -608 891.00 | -412 817.00 | | -608 891.00 |
DL TOTAL (I) | 464 508.00 | 1 073 400.00 | | 464 508.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 223 526.00 | 1 362 024.00 | | 3 223 526.00 |
DX Trade payables and related accounts | 6 124 689.00 | 2 017 528.00 | | 6 124 689.00 |
DY Tax and social security liabilities | 3 122 767.00 | 899 215.00 | | 3 122 767.00 |
EA Other liabilities | 68 305.00 | 79 236.00 | | 68 305.00 |
EB Prepaid income (2) | 27 660 352.00 | 8 894 021.00 | | 27 660 352.00 |
EC TOTAL (IV) | 40 199 641.00 | 13 252 025.00 | | 40 199 641.00 |
EE Grand total (I to V) | 40 664 150.00 | 14 325 425.00 | | 40 664 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FM Inventory production | | | 12 130 877.00 | |
FR Total operating income (I) | | | 12 130 877.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 12 728 913.00 | |
FX Taxes, duties, and similar payments | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 3 041.00 | |
GE Other Expenses | | | 4 500.00 | |
GF Total Operating Expenses (II) | | | 12 736 454.00 | |
GG - OPERATING RESULT (I - II) | | | -605 577.00 | |
GR Interest and similar expenses | | | 3 314.00 | |
GU Total financial expenses (VI) | | | 3 314.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 314.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -608 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 130 877.00 | 3 551 397.00 | | 12 130 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 739 769.00 | 3 964 214.00 | | 12 739 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -608 891.00 | -412 817.00 | | -608 891.00 |
| |
| 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 | 2 820.00 | | | 2 820.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 820.00 | |
I4 DECREASES Grand Total | | | 2 820.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 820.00 | | | 2 820.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 24 763.00 | 3 041.00 | | 24 763.00 |
7B Total provisions for depreciation | 24 763.00 | 3 041.00 | | 24 763.00 |
7C Grand total | 24 763.00 | 3 041.00 | | 24 763.00 |
UE of which provisions and reversals: - Operating | | 3 041.00 | | |
| |
| 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 | 2 525 000.00 | 2 525 000.00 | | 2 525 000.00 |
8B Suppliers and Related Accounts | 6 124 689.00 | 6 124 689.00 | | 6 124 689.00 |
8L Deferred income | 27 660 352.00 | 27 660 352.00 | | 27 660 352.00 |
UT Other financial assets | 2 820.00 | 2 820.00 | | 2 820.00 |
UX Other trade receivables | 23 553 432.00 | 23 553 432.00 | | 23 553 432.00 |
VB VAT | 989 189.00 | 989 189.00 | | 989 189.00 |
VI Group and Associates | 766 831.00 | 766 831.00 | | 766 831.00 |
VJ Loans taken out during the year | 1 340 000.00 | | | 1 340 000.00 |
VK Loans repaid during the year | 177 000.00 | | | 177 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 500.00 | 24 500.00 | | 24 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 569 941.00 | 24 569 941.00 | | 24 569 941.00 |
VW VAT | 3 122 767.00 | 3 122 767.00 | | 3 122 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 199 641.00 | 40 199 641.00 | | 40 199 641.00 |
