| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 33 478 595.00 | 260 866.00 | 33 217 729.00 | 33 478 595.00 |
BZ Other receivables | 11 159 768.00 | | 11 159 768.00 | 11 159 768.00 |
CF Cash and cash equivalents | 4 147.00 | | 4 147.00 | 4 147.00 |
CJ TOTAL (II) | 44 642 510.00 | 260 866.00 | 44 381 644.00 | 44 642 510.00 |
CO Grand total (0 to V) | 44 642 510.00 | 260 866.00 | 44 381 644.00 | 44 642 510.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -388 846.00 | -96 439.00 | | -388 846.00 |
DL TOTAL (I) | -387 346.00 | -94 939.00 | | -387 346.00 |
DX Trade payables and related accounts | 2 765 407.00 | 64 431.00 | | 2 765 407.00 |
DY Tax and social security liabilities | 4 417 044.00 | 3 179.00 | | 4 417 044.00 |
EA Other liabilities | 37 586 539.00 | 134 978.00 | | 37 586 539.00 |
EC TOTAL (IV) | 44 768 990.00 | 202 588.00 | | 44 768 990.00 |
EE Grand total (I to V) | 44 381 644.00 | 107 649.00 | | 44 381 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 33 377 295.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 400.00 | |
FR Total operating income (I) | | | 33 396 696.00 | |
FU Purchases of raw materials and other supplies | | | 33 377 295.00 | |
FW Other purchases and external expenses | | | 148 092.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 228 266.00 | |
GE Other Expenses | | | 16 221.00 | |
GF Total Operating Expenses (II) | | | 33 769 873.00 | |
GG - OPERATING RESULT (I - II) | | | -373 178.00 | |
GR Interest and similar expenses | | | 15 668.00 | |
GU Total financial expenses (VI) | | | 15 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 668.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -388 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 396 696.00 | 63 800.00 | | 33 396 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 785 542.00 | 160 239.00 | | 33 785 542.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -388 846.00 | -96 439.00 | | -388 846.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 32 600.00 | 228 266.00 | | 32 600.00 |
6T Receivables | 19 400.00 | | 19 400.00 | 19 400.00 |
7B Total provisions for depreciation | 52 000.00 | 228 266.00 | 19 400.00 | 52 000.00 |
7C Grand total | 52 000.00 | 228 266.00 | 19 400.00 | 52 000.00 |
UE of which provisions and reversals: - Operating | | 228 266.00 | 19 400.00 | |
| |
| 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 | 2 765 407.00 | 2 765 407.00 | | 2 765 407.00 |
VB VAT | 11 159 768.00 | 11 159 768.00 | | 11 159 768.00 |
VI Group and Associates | 37 586 539.00 | 37 586 539.00 | | 37 586 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 159 768.00 | 11 159 768.00 | | 11 159 768.00 |
VW VAT | 4 417 044.00 | 4 417 044.00 | | 4 417 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 768 990.00 | 44 768 990.00 | | 44 768 990.00 |
