| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 278 940.00 | | 1 278 940.00 | 1 278 940.00 |
BZ Other receivables | 14 052 323.00 | | 14 052 323.00 | 14 052 323.00 |
CF Cash and cash equivalents | 533.00 | | 533.00 | 533.00 |
CJ TOTAL (II) | 15 331 797.00 | | 15 331 797.00 | 15 331 797.00 |
CO Grand total (0 to V) | 15 331 797.00 | | 15 331 797.00 | 15 331 797.00 |
| |
| 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 |
DH Retained earnings | 6 747 384.00 | | | 6 747 384.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 368 255.00 | 6 747 384.00 | | 5 368 255.00 |
DL TOTAL (I) | 12 116 639.00 | 6 748 384.00 | | 12 116 639.00 |
DX Trade payables and related accounts | 2 881 533.00 | 2 363 752.00 | | 2 881 533.00 |
DY Tax and social security liabilities | 231 757.00 | 562 388.00 | | 231 757.00 |
DZ Fixed asset liabilities and related accounts | 22 413.00 | 131 541.00 | | 22 413.00 |
EA Other liabilities | 79 453.00 | 2 266 694.00 | | 79 453.00 |
EC TOTAL (IV) | 3 215 158.00 | 5 324 377.00 | | 3 215 158.00 |
EE Grand total (I to V) | 15 331 797.00 | 12 072 761.00 | | 15 331 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 28 343 923.00 | | 28 343 923.00 | 28 343 923.00 |
FJ Net sales | 28 343 923.00 | | 28 343 923.00 | 28 343 923.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 28 343 924.00 | |
FW Other purchases and external expenses | | | 22 947 625.00 | |
FX Taxes, duties, and similar payments | | | 129 979.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 23 077 606.00 | |
GG - OPERATING RESULT (I - II) | | | 5 266 317.00 | |
GL Other interest and similar income | | | 101 894.00 | |
GP Total financial income (V) | | | 101 894.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 101 894.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 368 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 43.00 | | | 43.00 |
HD Total exceptional income (VII) | 43.00 | | | 43.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 43.00 | | | 43.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 445 861.00 | 36 427 513.00 | | 28 445 861.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 077 606.00 | 29 680 129.00 | | 23 077 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 368 255.00 | 6 747 384.00 | | 5 368 255.00 |
| |
| 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 | 2 881 533.00 | 2 881 533.00 | | 2 881 533.00 |
8J Fixed Asset Liabilities and Related Accounts | 22 413.00 | 22 413.00 | | 22 413.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79 454.00 | 79 454.00 | | 79 454.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 072 060.00 | 12 072 060.00 | | 12 072 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 215 158.00 | 3 215 158.00 | | 3 215 158.00 |
