| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | 5.00 | |
BN Goods in progress | 5 589 727.00 | | 5 589 727.00 | 5 589 727.00 |
BV Advances and down payments on orders | 113 203.00 | | 113 203.00 | 113 203.00 |
BX Customers and related accounts | 4 665 045.00 | | 4 665 045.00 | 4 665 045.00 |
BZ Other receivables | 865 570.00 | | 865 570.00 | 865 570.00 |
CF Cash and cash equivalents | 10 547.00 | | 10 547.00 | 10 547.00 |
CH Prepaid expenses | 6 809.00 | | 6 809.00 | 6 809.00 |
CJ TOTAL (II) | 11 250 900.00 | | 11 250 900.00 | 11 250 900.00 |
CO Grand total (0 to V) | 11 250 900.00 | | 11 250 900.00 | 11 250 900.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 423.00 | 218 232.00 | | 41 423.00 |
DL TOTAL (I) | 42 423.00 | 219 232.00 | | 42 423.00 |
DU Loans and Debts from Credit Institutions (3) | 2 356 116.00 | 4 998 240.00 | | 2 356 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 200 000.00 | 2 200 000.00 | | 2 200 000.00 |
DW Advances and down payments received on current orders | 13 848.00 | 5 426.00 | | 13 848.00 |
DX Trade payables and related accounts | 4 735 632.00 | 5 307 427.00 | | 4 735 632.00 |
DY Tax and social security liabilities | 616 434.00 | 942 281.00 | | 616 434.00 |
EA Other liabilities | 10 547.00 | 23 547.00 | | 10 547.00 |
EB Prepaid income (2) | 1 275 900.00 | 2 976 212.00 | | 1 275 900.00 |
EC TOTAL (IV) | 11 208 477.00 | 16 453 133.00 | | 11 208 477.00 |
EE Grand total (I to V) | 11 250 900.00 | 16 672 365.00 | | 11 250 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 8 376 116.00 | | 8 376 116.00 | 8 376 116.00 |
FG Production sold - services | 13 175.00 | | 13 175.00 | 13 175.00 |
FJ Net sales | 8 389 291.00 | | 8 389 291.00 | 8 389 291.00 |
FM Inventory production | | | -3 186 430.00 | |
FQ Other income | | | 287 622.00 | |
FR Total operating income (I) | | | 5 490 483.00 | |
FU Purchases of raw materials and other supplies | | | 384 891.00 | |
FW Other purchases and external expenses | | | 4 641 675.00 | |
FX Taxes, duties, and similar payments | | | 3 999.00 | |
GE Other Expenses | | | 293 338.00 | |
GF Total Operating Expenses (II) | | | 5 323 903.00 | |
GG - OPERATING RESULT (I - II) | | | 166 580.00 | |
GR Interest and similar expenses | | | 125 156.00 | |
GU Total financial expenses (VI) | | | 125 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -125 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 490 483.00 | 7 643 433.00 | | 5 490 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 449 060.00 | 7 425 201.00 | | 5 449 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 423.00 | 218 232.00 | | 41 423.00 |
| |
| 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 | 2 200 000.00 | 2 200 000.00 | | 2 200 000.00 |
8B Suppliers and Related Accounts | 4 735 632.00 | 4 735 632.00 | | 4 735 632.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 547.00 | 10 547.00 | | 10 547.00 |
8L Deferred income | 1 275 900.00 | 1 275 900.00 | | 1 275 900.00 |
UX Other trade receivables | 4 665 045.00 | 4 665 045.00 | | 4 665 045.00 |
VB VAT | 783 396.00 | 783 396.00 | | 783 396.00 |
VC Group and associates | 80 265.00 | 80 265.00 | | 80 265.00 |
VG Loans with a maturity of up to one year at origin | 2 356 116.00 | 2 356 116.00 | | 2 356 116.00 |
VP Miscellaneous | 1 909.00 | 1 909.00 | | 1 909.00 |
VS Prepaid expenses | 6 809.00 | 6 809.00 | | 6 809.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 537 423.00 | 5 537 423.00 | | 5 537 423.00 |
VW VAT | 616 434.00 | 616 434.00 | | 616 434.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 194 629.00 | 11 194 629.00 | | 11 194 629.00 |
