| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 54 945 204.00 | | 54 945 204.00 | 54 945 204.00 |
BV Advances and down payments on orders | 3 226 058.00 | | 3 226 058.00 | 3 226 058.00 |
BX Customers and related accounts | 25 189 345.00 | | 25 189 345.00 | 25 189 345.00 |
BZ Other receivables | 21 051 912.00 | | 21 051 912.00 | 21 051 912.00 |
CJ TOTAL (II) | 104 412 519.00 | | 104 412 519.00 | 104 412 519.00 |
CO Grand total (0 to V) | 104 412 519.00 | | 104 412 519.00 | 104 412 519.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -2 512 995.00 | -2 267 392.00 | | -2 512 995.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 438 677.00 | -245 603.00 | | -1 438 677.00 |
DL TOTAL (I) | -3 914 673.00 | -2 475 995.00 | | -3 914 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 22 569.00 | | |
DX Trade payables and related accounts | 4 281 927.00 | 4 441 087.00 | | 4 281 927.00 |
DY Tax and social security liabilities | 4 228 540.00 | 11 810 237.00 | | 4 228 540.00 |
EB Prepaid income (2) | 99 816 724.00 | 99 789 620.00 | | 99 816 724.00 |
EC TOTAL (IV) | 108 327 191.00 | 116 063 513.00 | | 108 327 191.00 |
EE Grand total (I to V) | 104 412 519.00 | 113 587 517.00 | | 104 412 519.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 35 301.00 | | 35 301.00 | 35 301.00 |
FJ Net sales | 35 301.00 | | 35 301.00 | 35 301.00 |
FM Inventory production | | | 31 743 768.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 31 779 070.00 | |
FW Other purchases and external expenses | | | 32 033 516.00 | |
FX Taxes, duties, and similar payments | | | 30 315.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 32 063 833.00 | |
GG - OPERATING RESULT (I - II) | | | -284 763.00 | |
GR Interest and similar expenses | | | 1 153 915.00 | |
GU Total financial expenses (VI) | | | 1 153 915.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 153 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 438 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 779 070.00 | 23 201 437.00 | | 31 779 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 217 748.00 | 23 447 040.00 | | 33 217 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 438 678.00 | -245 603.00 | | -1 438 678.00 |
| |
| 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 | 4 281 927.00 | 4 281 927.00 | | 4 281 927.00 |
8L Deferred income | 99 816 724.00 | 99 816 724.00 | | 99 816 724.00 |
UX Other trade receivables | 25 189 345.00 | 25 189 345.00 | | 25 189 345.00 |
VB VAT | 3 968 073.00 | 3 968 073.00 | | 3 968 073.00 |
VC Group and associates | 17 078 676.00 | 17 078 676.00 | | 17 078 676.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 315.00 | 30 315.00 | | 30 315.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 163.00 | 5 163.00 | | 5 163.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 241 257.00 | 46 241 257.00 | | 46 241 257.00 |
VW VAT | 4 198 224.00 | 4 198 224.00 | | 4 198 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 327 191.00 | 108 327 191.00 | | 108 327 191.00 |
