| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | | | | |
BV Advances and down payments on orders | 143 772.00 | | 143 772.00 | 143 772.00 |
BX Customers and related accounts | 336.00 | | 336.00 | 336.00 |
BZ Other receivables | 129 381.00 | | 129 381.00 | 129 381.00 |
CF Cash and cash equivalents | 938 639.00 | | 938 639.00 | 938 639.00 |
CJ TOTAL (II) | 1 212 129.00 | | 1 212 129.00 | 1 212 129.00 |
CO Grand total (0 to V) | 1 212 129.00 | | 1 212 129.00 | 1 212 129.00 |
| |
| 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 |
DC Revaluation differences | 8.00 | | | 8.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 941.00 | 108 419.00 | | 75 941.00 |
DL TOTAL (I) | 76 941.00 | 109 419.00 | | 76 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 704 145.00 | 674 101.00 | | 704 145.00 |
DY Tax and social security liabilities | 721.00 | 1 527.00 | | 721.00 |
EA Other liabilities | 430 321.00 | 321 566.00 | | 430 321.00 |
EC TOTAL (IV) | 1 135 187.00 | 997 195.00 | | 1 135 187.00 |
EE Grand total (I to V) | 1 212 129.00 | 1 106 614.00 | | 1 212 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 320 833.00 | | 320 833.00 | 320 833.00 |
FG Production sold - services | | | | |
FJ Net sales | 320 833.00 | | 320 833.00 | 320 833.00 |
FM Inventory production | | | -155 224.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 29 613.00 | |
FQ Other income | | | 61.00 | |
FR Total operating income (I) | | | 195 284.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 92 762.00 | |
FX Taxes, duties, and similar payments | | | 7 190.00 | |
GE Other Expenses | | | 18 611.00 | |
GF Total Operating Expenses (II) | | | 118 563.00 | |
GG - OPERATING RESULT (I - II) | | | 76 720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 779.00 | | | 779.00 |
HH Total exceptional expenses (VIII) | 779.00 | | | 779.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -779.00 | | | -779.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 284.00 | 110 738.00 | | 195 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 342.00 | 2 319.00 | | 119 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 941.00 | 108 419.00 | | 75 941.00 |
| |
| 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 | 704 145.00 | 704 145.00 | | 704 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 297.00 | 1 297.00 | | 1 297.00 |
UX Other trade receivables | 336.00 | 336.00 | | 336.00 |
VB VAT | 126 749.00 | 126 749.00 | | 126 749.00 |
VI Group and Associates | 429 024.00 | 429 024.00 | | 429 024.00 |
VQ Other Taxes, Duties, and Similar Debts | 665.00 | 665.00 | | 665.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 633.00 | 2 633.00 | | 2 633.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 718.00 | 129 718.00 | | 129 718.00 |
VW VAT | 56.00 | 56.00 | | 56.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 135 187.00 | 1 135 187.00 | | 1 135 187.00 |
