| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BR Intermediate and finished products | 14 798 542.00 | | 14 798 542.00 | 14 798 542.00 |
BX Customers and related accounts | 12 073 185.00 | | 12 073 185.00 | 12 073 185.00 |
BZ Other receivables | 933 273.00 | | 933 273.00 | 933 273.00 |
CB Subscribed and called capital, not paid | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 27 806 001.00 | | 27 806 001.00 | 27 806 001.00 |
CO Grand total (0 to V) | 27 806 001.00 | | 27 806 001.00 | 27 806 001.00 |
| |
| 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) | -22 664.00 | -166 835.00 | | -22 664.00 |
DL TOTAL (I) | -21 664.00 | -165 835.00 | | -21 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 154 615.00 | 2 089 940.00 | | 154 615.00 |
DX Trade payables and related accounts | 3 106 573.00 | 3 261 886.00 | | 3 106 573.00 |
DY Tax and social security liabilities | 1 857 125.00 | 2 377 020.00 | | 1 857 125.00 |
EA Other liabilities | 433 073.00 | 224 150.00 | | 433 073.00 |
EB Prepaid income (2) | 22 276 279.00 | 19 693 642.00 | | 22 276 279.00 |
EC TOTAL (IV) | 27 827 666.00 | 27 646 640.00 | | 27 827 666.00 |
EE Grand total (I to V) | 27 806 001.00 | 27 480 804.00 | | 27 806 001.00 |
EG Accrued income and payables due within one year | 28 204 735.00 | 27 646 640.00 | | 28 204 735.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 4 627 826.00 | |
FR Total operating income (I) | | | 4 627 826.00 | |
FW Other purchases and external expenses | | | 4 674 850.00 | |
GF Total Operating Expenses (II) | | | 4 674 850.00 | |
GG - OPERATING RESULT (I - II) | | | -47 024.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | -24 359.00 | |
GU Total financial expenses (VI) | | | -24 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 627 826.00 | 3 617 611.00 | | 4 627 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 650 491.00 | 3 784 447.00 | | 4 650 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 664.00 | -166 835.00 | | -22 664.00 |
| |
| 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 | 3 106 573.00 | 3 106 573.00 | | 3 106 573.00 |
8L Deferred income | 22 276 279.00 | 22 276 279.00 | | 22 276 279.00 |
UX Other trade receivables | 12 073 185.00 | 12 073 185.00 | | 12 073 185.00 |
VB VAT | 504 815.00 | 504 815.00 | | 504 815.00 |
VC Group and associates | 429 457.00 | 429 457.00 | | 429 457.00 |
VI Group and Associates | 964 757.00 | 964 757.00 | | 964 757.00 |
VK Loans repaid during the year | 377 069.00 | | | 377 069.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 007 459.00 | 13 007 459.00 | | 13 007 459.00 |
VW VAT | 1 857 125.00 | 1 857 125.00 | | 1 857 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 204 735.00 | 28 204 735.00 | | 28 204 735.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 47 024.00 | 114 003.00 | | 47 024.00 |
YT Subcontracting | 4 627 826.00 | 3 617 568.00 | | 4 627 826.00 |
YY Amount of VAT collected | 516 527.00 | 819 625.00 | | 516 527.00 |
YZ Total deductible VAT on goods and services | 931 356.00 | 722 489.00 | | 931 356.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 674 850.00 | 3 731 572.00 | | 4 674 850.00 |
