| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 803 002.00 | | 803 002.00 | 803 002.00 |
BN Goods in progress | 3 148 743.00 | | 3 148 743.00 | 3 148 743.00 |
BR Intermediate and finished products | -32 561.00 | | -32 561.00 | -32 561.00 |
BX Customers and related accounts | 39 073.00 | | 39 073.00 | 39 073.00 |
BZ Other receivables | 2 879 240.00 | | 2 879 240.00 | 2 879 240.00 |
CF Cash and cash equivalents | 4 030.00 | | 4 030.00 | 4 030.00 |
CJ TOTAL (II) | 6 841 527.00 | | 6 841 527.00 | 6 841 527.00 |
CO Grand total (0 to V) | 6 841 527.00 | | 6 841 527.00 | 6 841 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 1 327.00 | 1 250.00 | | 1 327.00 |
DH Retained earnings | 25 153.00 | 23 673.00 | | 25 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 542.00 | 1 557.00 | | -2 542.00 |
DL TOTAL (I) | 123 938.00 | 126 480.00 | | 123 938.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8.00 | 605.00 | | 8.00 |
DW Advances and down payments received on current orders | 6 448 166.00 | 6 448 166.00 | | 6 448 166.00 |
DX Trade payables and related accounts | 269 423.00 | 159 698.00 | | 269 423.00 |
EC TOTAL (IV) | 6 717 590.00 | 6 608 469.00 | | 6 717 590.00 |
EE Grand total (I to V) | 6 841 527.00 | 6 734 949.00 | | 6 841 527.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 561.00 | | 32 561.00 | 32 561.00 |
FJ Net sales | 32 561.00 | | 32 561.00 | 32 561.00 |
FM Inventory production | | | 2 522 345.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 554 906.00 | |
FU Purchases of raw materials and other supplies | | | 101 851.00 | |
FV Inventory change (raw materials and supplies) | | | -101 851.00 | |
FW Other purchases and external expenses | | | 2 570 141.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 570 142.00 | |
GG - OPERATING RESULT (I - II) | | | -15 236.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 693.00 | |
GP Total financial income (V) | | | 12 693.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 149.00 | | |
HD Total exceptional income (VII) | | 149.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 149.00 | | |
HK Income tax | | 605.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 567 599.00 | 369 810.00 | | 2 567 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 570 142.00 | 368 253.00 | | 2 570 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 542.00 | 1 557.00 | | -2 542.00 |
| |
| 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 | 269 423.00 | 269 423.00 | | 269 423.00 |
UX Other trade receivables | 39 073.00 | 39 073.00 | | 39 073.00 |
VB VAT | 1 266 705.00 | 1 266 705.00 | | 1 266 705.00 |
VC Group and associates | 1 612 535.00 | 1 612 535.00 | | 1 612 535.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 918 313.00 | 2 918 313.00 | | 2 918 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 269 423.00 | 269 423.00 | | 269 423.00 |
