| |
| 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 | 16 601 213.00 | | 16 601 213.00 | 16 601 213.00 |
BV Advances and down payments on orders | 234 050.00 | | 234 050.00 | 234 050.00 |
BX Customers and related accounts | 48 391 992.00 | | 48 391 992.00 | 48 391 992.00 |
BZ Other receivables | 1 287 847.00 | | 1 287 847.00 | 1 287 847.00 |
CF Cash and cash equivalents | 20 700.00 | | 20 700.00 | 20 700.00 |
CH Prepaid expenses | 58 433.00 | | 58 433.00 | 58 433.00 |
CJ TOTAL (II) | 66 594 234.00 | | 66 594 234.00 | 66 594 234.00 |
CO Grand total (0 to V) | 66 594 234.00 | | 66 594 234.00 | 66 594 234.00 |
| |
| 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) | 5 157 349.00 | -901 271.00 | | 5 157 349.00 |
DL TOTAL (I) | 5 158 349.00 | -900 271.00 | | 5 158 349.00 |
DU Loans and Debts from Credit Institutions (3) | 20 815 360.00 | 29 718 717.00 | | 20 815 360.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 140 000.00 | 9 140 000.00 | | 9 140 000.00 |
DW Advances and down payments received on current orders | 31 738.00 | | | 31 738.00 |
DX Trade payables and related accounts | 2 318 734.00 | 7 650 754.00 | | 2 318 734.00 |
DY Tax and social security liabilities | 8 164 781.00 | 2 673 868.00 | | 8 164 781.00 |
EA Other liabilities | 20 700.00 | 107 007.00 | | 20 700.00 |
EB Prepaid income (2) | 20 944 571.00 | 8 328 401.00 | | 20 944 571.00 |
EC TOTAL (IV) | 61 435 885.00 | 57 618 747.00 | | 61 435 885.00 |
EE Grand total (I to V) | 66 594 234.00 | 56 718 476.00 | | 66 594 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 25 869 286.00 | | 25 869 286.00 | 25 869 286.00 |
FG Production sold - services | 33 258.00 | | 33 258.00 | 33 258.00 |
FJ Net sales | 25 902 544.00 | | 25 902 544.00 | 25 902 544.00 |
FM Inventory production | | | -14 439 297.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 11 463 248.00 | |
FU Purchases of raw materials and other supplies | | | 1 937 967.00 | |
FW Other purchases and external expenses | | | 3 885 946.00 | |
FX Taxes, duties, and similar payments | | | 94 676.00 | |
GE Other Expenses | | | 587.00 | |
GF Total Operating Expenses (II) | | | 5 919 175.00 | |
GG - OPERATING RESULT (I - II) | | | 5 544 073.00 | |
GR Interest and similar expenses | | | 386 724.00 | |
GU Total financial expenses (VI) | | | 386 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -386 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 157 349.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 463 248.00 | 40 822 882.00 | | 11 463 248.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 305 899.00 | 41 724 153.00 | | 6 305 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 157 349.00 | -901 271.00 | | 5 157 349.00 |
| |
| 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 | 9 140 000.00 | 9 140 000.00 | | 9 140 000.00 |
8B Suppliers and Related Accounts | 2 318 734.00 | 2 318 734.00 | | 2 318 734.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 700.00 | 20 700.00 | | 20 700.00 |
8L Deferred income | 20 944 571.00 | 20 944 571.00 | | 20 944 571.00 |
UX Other trade receivables | 48 391 992.00 | 48 391 992.00 | | 48 391 992.00 |
VB VAT | 386 575.00 | 386 575.00 | | 386 575.00 |
VC Group and associates | 901 271.00 | 901 271.00 | | 901 271.00 |
VG Loans with a maturity of up to one year at origin | 20 815 360.00 | 20 815 360.00 | | 20 815 360.00 |
VQ Other Taxes, Duties, and Similar Debts | 87 509.00 | 87 509.00 | | 87 509.00 |
VS Prepaid expenses | 58 433.00 | 58 433.00 | | 58 433.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 738 271.00 | 49 738 271.00 | | 49 738 271.00 |
VW VAT | 8 077 272.00 | 8 077 272.00 | | 8 077 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 404 147.00 | 61 404 147.00 | | 61 404 147.00 |
