| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 607 883.00 | | 4 607 883.00 | 4 607 883.00 |
CD Marketable securities | 3 108 891.00 | | 3 108 891.00 | 3 108 891.00 |
CF Cash and cash equivalents | 5 999 235.00 | | 5 999 235.00 | 5 999 235.00 |
CJ TOTAL (II) | 13 716 009.00 | | 13 716 009.00 | 13 716 009.00 |
CO Grand total (0 to V) | 13 716 009.00 | | 13 716 009.00 | 13 716 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 125.00 | 38 125.00 | | 38 125.00 |
DB Share, merger, contribution premiums, etc. | 529 281.00 | 529 281.00 | | 529 281.00 |
DD Legal reserve (1) | 3 813.00 | 3 813.00 | | 3 813.00 |
DF Regulated reserves (1) | 162 179.00 | 162 179.00 | | 162 179.00 |
DG Other reserves | 459 483.00 | 459 483.00 | | 459 483.00 |
DH Retained earnings | 1 374 022.00 | 1 530 927.00 | | 1 374 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -138 082.00 | -156 905.00 | | -138 082.00 |
DL TOTAL (I) | 2 428 820.00 | 2 566 903.00 | | 2 428 820.00 |
DO TOTAL (II) | 1.00 | | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 512 008.00 | 16 972 790.00 | | 5 512 008.00 |
DX Trade payables and related accounts | 5 694 281.00 | 5 626 004.00 | | 5 694 281.00 |
EA Other liabilities | 80 900.00 | 80 100.00 | | 80 900.00 |
EC TOTAL (IV) | 11 287 189.00 | 22 678 894.00 | | 11 287 189.00 |
EE Grand total (I to V) | 13 716 009.00 | 25 245 796.00 | | 13 716 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 132 403.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 132 530.00 | |
GG - OPERATING RESULT (I - II) | | | -132 530.00 | |
GP Total financial income (V) | | | 11 635.00 | |
GU Total financial expenses (VI) | | | 17 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -138 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 635.00 | 19 049.00 | | 11 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 717.00 | 175 954.00 | | 149 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -138 082.00 | -156 905.00 | | -138 082.00 |
| |
| 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 | 5 694 281.00 | 5 694 281.00 | | 5 694 281.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 900.00 | 80 900.00 | | 80 900.00 |
UX Other trade receivables | 4 432 143.00 | 4 432 143.00 | | 4 432 143.00 |
VC Group and associates | 175 740.00 | 175 740.00 | | 175 740.00 |
VI Group and Associates | 5 512 008.00 | 5 512 008.00 | | 5 512 008.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 607 883.00 | 4 607 883.00 | | 4 607 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 287 189.00 | 11 287 189.00 | | 11 287 189.00 |
