| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 1 726 718.00 | | 1 726 718.00 | 1 726 718.00 |
CF Cash and cash equivalents | 1 520.00 | | 1 520.00 | 1 520.00 |
CH Prepaid expenses | 1 461.00 | | 1 461.00 | 1 461.00 |
CJ TOTAL (II) | 1 729 698.00 | | 1 729 698.00 | 1 729 698.00 |
CO Grand total (0 to V) | 1 729 698.00 | | 1 729 698.00 | 1 729 698.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 573.00 | | | -16 573.00 |
DL TOTAL (I) | -14 573.00 | | | -14 573.00 |
DU Loans and Debts from Credit Institutions (3) | 1 292 779.00 | | | 1 292 779.00 |
DV Miscellaneous Loans and Financial Debts (4) | 350 290.00 | | | 350 290.00 |
DX Trade payables and related accounts | 101 201.00 | | | 101 201.00 |
EC TOTAL (IV) | 1 744 271.00 | | | 1 744 271.00 |
EE Grand total (I to V) | 1 729 698.00 | | | 1 729 698.00 |
EG Accrued income and payables due within one year | 1 744 271.00 | | | 1 744 271.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 292 779.00 | | | 1 292 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 1 726 718.00 | |
FR Total operating income (I) | | | 1 726 718.00 | |
FU Purchases of raw materials and other supplies | | | 946 845.00 | |
FW Other purchases and external expenses | | | 783 087.00 | |
FX Taxes, duties, and similar payments | | | 7 596.00 | |
GF Total Operating Expenses (II) | | | 1 737 528.00 | |
GG - OPERATING RESULT (I - II) | | | -10 810.00 | |
GR Interest and similar expenses | | | 5 763.00 | |
GU Total financial expenses (VI) | | | 5 763.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 573.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 726 718.00 | | | 1 726 718.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 743 290.00 | | | 1 743 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 573.00 | | | -16 573.00 |
| |
| 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 | 101 201.00 | 101 201.00 | | 101 201.00 |
VG Loans with a maturity of up to one year at origin | 1 292 779.00 | 1 292 779.00 | | 1 292 779.00 |
VI Group and Associates | 350 290.00 | 350 290.00 | | 350 290.00 |
VS Prepaid expenses | 1 461.00 | 1 461.00 | | 1 461.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 461.00 | 1 461.00 | | 1 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 744 271.00 | 1 744 271.00 | | 1 744 271.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 7 596.00 | | | 7 596.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 173.00 | | | 5 173.00 |
ST Other accounts | 5 200.00 | | | 5 200.00 |
YT Subcontracting | 772 714.00 | | | 772 714.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 596.00 | | | 7 596.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 783 087.00 | | | 783 087.00 |
