| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 23 543 390.00 | | 23 543 390.00 | 23 543 390.00 |
BX Customers and related accounts | 23 451 463.00 | | 23 451 463.00 | 23 451 463.00 |
BZ Other receivables | 991 955.00 | | 991 955.00 | 991 955.00 |
CF Cash and cash equivalents | 282 029.00 | | 282 029.00 | 282 029.00 |
CJ TOTAL (II) | 48 268 839.00 | | 48 268 839.00 | 48 268 839.00 |
CO Grand total (0 to V) | 48 268 839.00 | | 48 268 839.00 | 48 268 839.00 |
| |
| 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 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -450 758.00 | | | -450 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -540 043.00 | -450 758.00 | | -540 043.00 |
DL TOTAL (I) | -890 801.00 | -350 758.00 | | -890 801.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 088 931.00 | 6 083 115.00 | | 8 088 931.00 |
DX Trade payables and related accounts | 5 450 664.00 | 4 409 438.00 | | 5 450 664.00 |
DY Tax and social security liabilities | 3 517 787.00 | 1 814 460.00 | | 3 517 787.00 |
EB Prepaid income (2) | 32 102 258.00 | 9 072 303.00 | | 32 102 258.00 |
EC TOTAL (IV) | 49 159 640.00 | 21 379 318.00 | | 49 159 640.00 |
EE Grand total (I to V) | 48 268 839.00 | 21 028 560.00 | | 48 268 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 14 379 813.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 14 379 814.00 | |
FW Other purchases and external expenses | | | 14 842 868.00 | |
GE Other Expenses | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 14 844 868.00 | |
GG - OPERATING RESULT (I - II) | | | -465 053.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 74 991.00 | |
GU Total financial expenses (VI) | | | 74 991.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 989.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -540 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 379 816.00 | 9 163 577.00 | | 14 379 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 919 859.00 | 9 614 335.00 | | 14 919 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -540 043.00 | -450 758.00 | | -540 043.00 |
| |
| 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 | 64.00 | 64.00 | | 64.00 |
8B Suppliers and Related Accounts | 5 450 664.00 | 5 450 664.00 | | 5 450 664.00 |
8L Deferred income | 32 102 258.00 | 32 102 258.00 | | 32 102 258.00 |
UX Other trade receivables | 23 451 463.00 | 23 451 463.00 | | 23 451 463.00 |
VB VAT | 950 121.00 | 950 121.00 | | 950 121.00 |
VC Group and associates | 41 834.00 | 41 834.00 | | 41 834.00 |
VJ Loans taken out during the year | 22 123.00 | | | 22 123.00 |
VK Loans repaid during the year | 96 108.00 | | | 96 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 443 419.00 | 24 443 419.00 | | 24 443 419.00 |
VW VAT | 3 517 787.00 | 3 517 787.00 | | 3 517 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 070 774.00 | 41 070 774.00 | | 41 070 774.00 |
