| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 4 538 069.00 | | 4 538 069.00 | 4 538 069.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 3 605.00 | | 3 605.00 | 3 605.00 |
BZ Other receivables | 752 041.00 | | 752 041.00 | 752 041.00 |
CF Cash and cash equivalents | 480 726.00 | | 480 726.00 | 480 726.00 |
CJ TOTAL (II) | 5 774 442.00 | | 5 774 442.00 | 5 774 442.00 |
CO Grand total (0 to V) | 5 774 442.00 | | 5 774 442.00 | 5 774 442.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 92 370.00 | -1 247.00 | | 92 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 974.00 | 93 617.00 | | 167 974.00 |
DL TOTAL (I) | 270 344.00 | 102 370.00 | | 270 344.00 |
DU Loans and Debts from Credit Institutions (3) | | 731 382.00 | | |
DX Trade payables and related accounts | 4 525 588.00 | 486 176.00 | | 4 525 588.00 |
DY Tax and social security liabilities | 105 135.00 | | | 105 135.00 |
EA Other liabilities | 873 375.00 | 873 375.00 | | 873 375.00 |
EC TOTAL (IV) | 5 504 098.00 | 2 090 933.00 | | 5 504 098.00 |
EE Grand total (I to V) | 5 774 442.00 | 2 193 303.00 | | 5 774 442.00 |
EG Accrued income and payables due within one year | 4 630 723.00 | 2 090 933.00 | | 4 630 723.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 029 898.00 | | 2 029 898.00 | 2 029 898.00 |
FG Production sold - services | 15 200.00 | | 15 200.00 | 15 200.00 |
FJ Net sales | 2 045 098.00 | | 2 045 098.00 | 2 045 098.00 |
FM Inventory production | | | 2 429 093.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4 474 195.00 | |
FS Purchases of goods (including customs duties) | | | 567 011.00 | |
FU Purchases of raw materials and other supplies | | | 933 617.00 | |
FW Other purchases and external expenses | | | 2 805 590.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 4 306 221.00 | |
GG - OPERATING RESULT (I - II) | | | 167 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 474 195.00 | 1 428 508.00 | | 4 474 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 306 221.00 | 1 334 890.00 | | 4 306 221.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 973.00 | 93 617.00 | | 167 973.00 |
| |
| 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 | 4 525 588.00 | 4 525 588.00 | | 4 525 588.00 |
UX Other trade receivables | 3 605.00 | 3 605.00 | | 3 605.00 |
VB VAT | 752 041.00 | 752 041.00 | | 752 041.00 |
VI Group and Associates | 873 375.00 | | 873 375.00 | 873 375.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 755 646.00 | 755 646.00 | | 755 646.00 |
VW VAT | 105 135.00 | 105 135.00 | | 105 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 504 098.00 | 4 630 723.00 | 873 375.00 | 5 504 098.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | 43.00 | | 43.00 |
ST Other accounts | 26.00 | 71.00 | | 26.00 |
YT Subcontracting | 2 805 520.00 | 415 866.00 | | 2 805 520.00 |
YY Amount of VAT collected | 383 428.00 | 227 714.00 | | 383 428.00 |
YZ Total deductible VAT on goods and services | 116 109.00 | 100 134.00 | | 116 109.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 805 590.00 | 415 981.00 | | 2 805 590.00 |
