| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 471 500.00 | | 471 500.00 | 471 500.00 |
BJ TOTAL (I) | 471 500.00 | | 471 500.00 | 471 500.00 |
BN Goods in progress | 18 239 576.00 | | 18 239 576.00 | 18 239 576.00 |
BV Advances and down payments on orders | 5 700.00 | | 5 700.00 | 5 700.00 |
BZ Other receivables | 1 182 601.00 | | 1 182 601.00 | 1 182 601.00 |
CF Cash and cash equivalents | 33 500.00 | | 33 500.00 | 33 500.00 |
CJ TOTAL (II) | 19 461 378.00 | | 19 461 378.00 | 19 461 378.00 |
CO Grand total (0 to V) | 19 932 878.00 | | 19 932 878.00 | 19 932 878.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -246 065.00 | | | -246 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -407 624.00 | -246 065.00 | | -407 624.00 |
DL TOTAL (I) | -652 689.00 | -245 065.00 | | -652 689.00 |
DU Loans and Debts from Credit Institutions (3) | 9 644 244.00 | 7 146 725.00 | | 9 644 244.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 767 000.00 | 4 767 000.00 | | 4 767 000.00 |
DX Trade payables and related accounts | 6 140 823.00 | 1 907 885.00 | | 6 140 823.00 |
EA Other liabilities | 33 500.00 | | | 33 500.00 |
EC TOTAL (IV) | 20 585 567.00 | 13 821 611.00 | | 20 585 567.00 |
EE Grand total (I to V) | 19 932 878.00 | 13 576 546.00 | | 19 932 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 17 985 400.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 17 985 401.00 | |
FU Purchases of raw materials and other supplies | | | 14 467 055.00 | |
FW Other purchases and external expenses | | | 3 791 463.00 | |
GE Other Expenses | | | 3 632.00 | |
GF Total Operating Expenses (II) | | | 18 262 149.00 | |
GG - OPERATING RESULT (I - II) | | | -276 748.00 | |
GR Interest and similar expenses | | | 130 876.00 | |
GU Total financial expenses (VI) | | | 130 876.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -130 876.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -407 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 985 401.00 | 254 176.00 | | 17 985 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 393 025.00 | 500 241.00 | | 18 393 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -407 624.00 | -246 065.00 | | -407 624.00 |
| |
| 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 | 471 500.00 | | | 471 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 471 500.00 | |
I4 DECREASES Grand Total | | | 471 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 471 500.00 | | | 471 500.00 |
| |
| 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 | 4 767 000.00 | 4 767 000.00 | | 4 767 000.00 |
8B Suppliers and Related Accounts | 6 140 823.00 | 6 140 823.00 | | 6 140 823.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 500.00 | 33 500.00 | | 33 500.00 |
UT Other financial assets | 471 500.00 | 471 500.00 | | 471 500.00 |
VB VAT | 1 182 601.00 | 1 182 601.00 | | 1 182 601.00 |
VG Loans with a maturity of up to one year at origin | 9 644 244.00 | 9 644 244.00 | | 9 644 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 654 101.00 | 1 654 101.00 | | 1 654 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 585 567.00 | 20 585 567.00 | | 20 585 567.00 |
