| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BN Goods in progress | | | 1 757 813.00 | |
BR Intermediate and finished products | | | | |
BV Advances and down payments on orders | | | | |
BZ Other receivables | | | 876.00 | |
CF Cash and cash equivalents | | | 51 623.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 1 810 311.00 | |
CO Grand total (0 to V) | | | 1 810 311.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -187 822.00 | -177 421.00 | | -187 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 782.00 | -10 401.00 | | 3 782.00 |
DL TOTAL (I) | -179 040.00 | -182 822.00 | | -179 040.00 |
DU Loans and Debts from Credit Institutions (3) | 1 456 457.00 | 1 457 531.00 | | 1 456 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 529 290.00 | 760 790.00 | | 529 290.00 |
DX Trade payables and related accounts | 3 604.00 | 2 909.00 | | 3 604.00 |
EA Other liabilities | | 135.00 | | |
EC TOTAL (IV) | 1 989 351.00 | 2 221 365.00 | | 1 989 351.00 |
EE Grand total (I to V) | 1 810 311.00 | 2 038 542.00 | | 1 810 311.00 |
EI Including equity loans | 529 290.00 | | | 529 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 329 709.00 | |
FJ Net sales | | | 329 709.00 | |
FM Inventory production | | | -255 285.00 | |
FR Total operating income (I) | | | 74 424.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 67 836.00 | |
FX Taxes, duties, and similar payments | | | 2 805.00 | |
GF Total Operating Expenses (II) | | | 70 641.00 | |
GG - OPERATING RESULT (I - II) | | | 3 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 424.00 | 126 964.00 | | 74 424.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 641.00 | 137 365.00 | | 70 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 782.00 | -10 401.00 | | 3 782.00 |
| |
| 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 | 3 604.00 | 3 604.00 | | 3 604.00 |
VB VAT | 876.00 | 876.00 | | 876.00 |
VH Loans with a maturity of more than one year at origin | 1 456 457.00 | 1 456 457.00 | | 1 456 457.00 |
VI Group and Associates | 529 290.00 | 529 290.00 | | 529 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 876.00 | 876.00 | | 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 989 351.00 | 1 989 351.00 | | 1 989 351.00 |
