| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 328 800.00 | | 328 800.00 | 328 800.00 |
BX Customers and related accounts | 78 443.00 | | 78 443.00 | 78 443.00 |
BZ Other receivables | 4 528.00 | | 4 528.00 | 4 528.00 |
CF Cash and cash equivalents | 695.00 | | 695.00 | 695.00 |
CJ TOTAL (II) | 83 666.00 | | 83 666.00 | 83 666.00 |
CO Grand total (0 to V) | 412 466.00 | | 412 466.00 | 412 466.00 |
CS Evaluated investments - equity method | 328 800.00 | | 328 800.00 | 328 800.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 44 237.00 | 32 017.00 | | 44 237.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 832.00 | 12 220.00 | | 16 832.00 |
DL TOTAL (I) | 62 169.00 | 45 337.00 | | 62 169.00 |
DT Other Bond Issues | 56 723.00 | 79 961.00 | | 56 723.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 986.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 230 150.00 | 199 233.00 | | 230 150.00 |
DX Trade payables and related accounts | 18 754.00 | 14 432.00 | | 18 754.00 |
DY Tax and social security liabilities | 22 977.00 | 15 437.00 | | 22 977.00 |
EA Other liabilities | 21 694.00 | 21 694.00 | | 21 694.00 |
EC TOTAL (IV) | 350 297.00 | 332 742.00 | | 350 297.00 |
EE Grand total (I to V) | 412 466.00 | 378 079.00 | | 412 466.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 75 350.00 | |
FJ Net sales | | | 75 350.00 | |
FR Total operating income (I) | | | 75 350.00 | |
FW Other purchases and external expenses | | | 7 155.00 | |
FX Taxes, duties, and similar payments | | | 1 145.00 | |
FY Salaries and Wages | | | 32 586.00 | |
FZ Social Security Contributions | | | 12 395.00 | |
GF Total Operating Expenses (II) | | | 53 283.00 | |
GG - OPERATING RESULT (I - II) | | | 22 068.00 | |
GU Total financial expenses (VI) | | | 3 059.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 059.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 161.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -161.00 | | |
HK Income tax | 2 178.00 | 1 449.00 | | 2 178.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 350.00 | 75 350.00 | | 75 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 519.00 | 63 130.00 | | 58 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 832.00 | 12 220.00 | | 16 832.00 |
| |
| 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 | 228 458.00 | 228 458.00 | | 228 458.00 |
8B Suppliers and Related Accounts | 18 754.00 | 18 754.00 | | 18 754.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 386.00 | 23 386.00 | | 23 386.00 |
VG Loans with a maturity of up to one year at origin | 56 723.00 | 56 723.00 | | 56 723.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 977.00 | 22 977.00 | | 22 977.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 971.00 | 82 971.00 | | 82 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 350 297.00 | 350 297.00 | | 350 297.00 |
