| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | 59 293 000.00 | |
BZ Other receivables | | | 81 000.00 | |
CJ TOTAL (II) | | | 59 374 000.00 | |
CO Grand total (0 to V) | | | 59 374 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 195 000.00 | 173 020 000.00 | | 167 195 000.00 |
DL TOTAL (I) | 40 458 000.00 | 42 010 000.00 | | 40 458 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 460 000.00 | 920 000.00 | | 460 000.00 |
DX Trade payables and related accounts | 9 602 000.00 | 10 087 000.00 | | 9 602 000.00 |
DY Tax and social security liabilities | 8 830 000.00 | 9 252 000.00 | | 8 830 000.00 |
EA Other liabilities | 24 000.00 | 22 000.00 | | 24 000.00 |
EC TOTAL (IV) | 18 916 000.00 | 20 281 000.00 | | 18 916 000.00 |
EE Grand total (I to V) | 59 374 000.00 | 62 291 000.00 | | 59 374 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 620 000.00 | |
FJ Net sales | | | 620 000.00 | |
FQ Other income | | | 205 235 000.00 | |
FR Total operating income (I) | | | 205 855 000.00 | |
FW Other purchases and external expenses | | | -651 000.00 | |
FX Taxes, duties, and similar payments | | | -3 303 000.00 | |
GE Other Expenses | | | -34 706 000.00 | |
GF Total Operating Expenses (II) | | | -38 660 000.00 | |
GG - OPERATING RESULT (I - II) | | | 167 195 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 195 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 205 855 000.00 | 212 415 000.00 | | 205 855 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 660 000.00 | 39 395 000.00 | | 38 660 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 195 000.00 | 173 020 000.00 | | 167 195 000.00 |
| |
| 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 | 460 000.00 | | 460 000.00 | 460 000.00 |
8B Suppliers and Related Accounts | 9 602 000.00 | | 9 602 000.00 | 9 602 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 000.00 | | 24 000.00 | 24 000.00 |
UX Other trade receivables | 59 374 000.00 | | | 59 374 000.00 |
VP Miscellaneous | 81 000.00 | | | 81 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 830 000.00 | | 8 830 000.00 | 8 830 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 374 000.00 | 59 374 000.00 | 59 374 000.00 | 59 374 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 916 000.00 | | 18 916 000.00 | 18 916 000.00 |
