| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 017 781.00 | | 4 017 781.00 | 4 017 781.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 10 219 903.00 | | 10 219 903.00 | 10 219 903.00 |
CJ TOTAL (II) | 14 237 684.00 | | 14 237 684.00 | 14 237 684.00 |
CO Grand total (0 to V) | 14 237 684.00 | | 14 237 684.00 | 14 237 684.00 |
| |
| 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 | 1 235 940.00 | 1 374 022.00 | | 1 235 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 224.00 | -138 082.00 | | -11 224.00 |
DL TOTAL (I) | 2 417 597.00 | 2 428 820.00 | | 2 417 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 831 094.00 | 5 512 008.00 | | 5 831 094.00 |
DX Trade payables and related accounts | 5 963 093.00 | 5 694 281.00 | | 5 963 093.00 |
EA Other liabilities | 25 900.00 | 80 900.00 | | 25 900.00 |
EC TOTAL (IV) | 11 820 088.00 | 11 287 189.00 | | 11 820 088.00 |
EE Grand total (I to V) | 14 237 684.00 | 13 716 009.00 | | 14 237 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 202.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 13 202.00 | |
GG - OPERATING RESULT (I - II) | | | -13 202.00 | |
GP Total financial income (V) | | | 8 557.00 | |
GU Total financial expenses (VI) | | | 6 579.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 978.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 557.00 | 11 635.00 | | 8 557.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 781.00 | 149 717.00 | | 19 781.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 224.00 | -138 082.00 | | -11 224.00 |
| |
| 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 | 5 963 093.00 | 5 963 093.00 | | 5 963 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 900.00 | 25 900.00 | | 25 900.00 |
UX Other trade receivables | 4 003 304.00 | 4 003 304.00 | | 4 003 304.00 |
VC Group and associates | 14 477.00 | 14 477.00 | | 14 477.00 |
VI Group and Associates | 5 831 094.00 | 5 831 094.00 | | 5 831 094.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 017 781.00 | 4 017 781.00 | | 4 017 781.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 820 088.00 | 11 820 088.00 | | 11 820 088.00 |
