| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 18 131 242.00 | | 18 131 242.00 | 18 131 242.00 |
BX Customers and related accounts | 16 085 371.00 | | 16 085 371.00 | 16 085 371.00 |
BZ Other receivables | 2 935 454.00 | | 2 935 454.00 | 2 935 454.00 |
CF Cash and cash equivalents | 965.00 | | 965.00 | 965.00 |
CH Prepaid expenses | 2 683.00 | | 2 683.00 | 2 683.00 |
CJ TOTAL (II) | 37 155 715.00 | | 37 155 715.00 | 37 155 715.00 |
CO Grand total (0 to V) | 37 155 715.00 | | 37 155 715.00 | 37 155 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 78 896.00 | 78 896.00 | | 78 896.00 |
DH Retained earnings | | -2 998.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 968.00 | -235 242.00 | | -103 968.00 |
DL TOTAL (I) | -23 422.00 | -157 694.00 | | -23 422.00 |
DU Loans and Debts from Credit Institutions (3) | 447.00 | | | 447.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 1 202 443.00 | 902 050.00 | | 1 202 443.00 |
DY Tax and social security liabilities | 1 462 302.00 | 2 734 147.00 | | 1 462 302.00 |
EA Other liabilities | 328 227.00 | 4 479 000.00 | | 328 227.00 |
EB Prepaid income (2) | 34 185 719.00 | 34 178 543.00 | | 34 185 719.00 |
EC TOTAL (IV) | 37 179 137.00 | 42 293 739.00 | | 37 179 137.00 |
EE Grand total (I to V) | 37 155 715.00 | 42 136 045.00 | | 37 155 715.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 7 514 993.00 | |
FR Total operating income (I) | | | 7 514 993.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 7 518 589.00 | |
GF Total Operating Expenses (II) | | | 7 518 589.00 | |
GG - OPERATING RESULT (I - II) | | | -3 596.00 | |
GL Other interest and similar income | | | 1 218.00 | |
GP Total financial income (V) | | | 1 218.00 | |
GR Interest and similar expenses | | | 101 589.00 | |
GU Total financial expenses (VI) | | | 101 589.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100 372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -103 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 516 211.00 | 10 616 248.00 | | 7 516 211.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 620 178.00 | 10 851 490.00 | | 7 620 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 968.00 | -235 242.00 | | -103 968.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 1 202 443.00 | 1 202 443.00 | | 1 202 443.00 |
8K Other liabilities (including liabilities related to repo transactions) | 328 227.00 | 328 227.00 | | 328 227.00 |
8L Deferred income | 34 185 719.00 | 34 185 719.00 | | 34 185 719.00 |
UX Other trade receivables | 16 085 371.00 | 16 085 371.00 | | 16 085 371.00 |
VB VAT | 1 637 747.00 | 1 637 747.00 | | 1 637 747.00 |
VC Group and associates | 1 296 240.00 | 1 296 240.00 | | 1 296 240.00 |
VG Loans with a maturity of up to one year at origin | 447.00 | 447.00 | | 447.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 466.00 | 1 466.00 | | 1 466.00 |
VS Prepaid expenses | 2 683.00 | 2 683.00 | | 2 683.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 023 508.00 | 19 023 508.00 | | 19 023 508.00 |
VW VAT | 1 462 302.00 | 1 462 302.00 | | 1 462 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 179 137.00 | 37 179 137.00 | | 37 179 137.00 |
