| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BR Intermediate and finished products | 24 286.00 | 24 286.00 | | 24 286.00 |
BV Advances and down payments on orders | 51 801.00 | | 51 801.00 | 51 801.00 |
BX Customers and related accounts | 247 480.00 | 206 892.00 | 40 588.00 | 247 480.00 |
BZ Other receivables | 5 284 713.00 | | 5 284 713.00 | 5 284 713.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 5 608 280.00 | 231 178.00 | 5 377 102.00 | 5 608 280.00 |
CO Grand total (0 to V) | 5 608 280.00 | 231 178.00 | 5 377 102.00 | 5 608 280.00 |
| |
| 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 |
DB Share, merger, contribution premiums, etc. | 381 388.00 | 391 810.00 | | 381 388.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 667 128.00 | 372 526.00 | | 667 128.00 |
DL TOTAL (I) | 1 049 516.00 | 765 336.00 | | 1 049 516.00 |
DP Provisions for Risks | 89 426.00 | 131 255.00 | | 89 426.00 |
DR TOTAL (IV) | 89 426.00 | 131 255.00 | | 89 426.00 |
DU Loans and Debts from Credit Institutions (3) | 3 263.00 | | | 3 263.00 |
DX Trade payables and related accounts | 4 194 310.00 | 3 149 584.00 | | 4 194 310.00 |
DY Tax and social security liabilities | 40 587.00 | | | 40 587.00 |
EA Other liabilities | | 53 512.00 | | |
EC TOTAL (IV) | 4 238 160.00 | 3 203 096.00 | | 4 238 160.00 |
EE Grand total (I to V) | 5 377 102.00 | 4 099 686.00 | | 5 377 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 475 311.00 | |
FQ Other income | | | 1 273 612.00 | |
FR Total operating income (I) | | | 1 748 923.00 | |
FW Other purchases and external expenses | | | 182 070.00 | |
FX Taxes, duties, and similar payments | | | 30 765.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 884 542.00 | |
GF Total Operating Expenses (II) | | | 1 097 377.00 | |
GG - OPERATING RESULT (I - II) | | | 651 546.00 | |
GP Total financial income (V) | | | 15 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 667 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 764 504.00 | 105 670.00 | | 1 764 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 097 377.00 | -266 856.00 | | 1 097 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 667 128.00 | 372 526.00 | | 667 128.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 32.00 | |
I3 DECREASES Total Financial Fixed Assets | | 32.00 | | |
I4 DECREASES Grand Total | | 32.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 32.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 131 255.00 | | 41 829.00 | 131 255.00 |
7C Grand total | 131 255.00 | | 41 829.00 | 131 255.00 |
| |
| 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 | 4 194 310.00 | 4 194 310.00 | | 4 194 310.00 |
VA Doubtful or disputed receivables | 247 480.00 | 247 480.00 | | 247 480.00 |
VB VAT | 682 218.00 | 682 218.00 | | 682 218.00 |
VC Group and associates | 4 316 438.00 | 4 316 438.00 | | 4 316 438.00 |
VG Loans with a maturity of up to one year at origin | 3 263.00 | 3 263.00 | | 3 263.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 286 057.00 | 286 057.00 | | 286 057.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 532 193.00 | 5 532 193.00 | | 5 532 193.00 |
VW VAT | 40 587.00 | 40 587.00 | | 40 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 238 160.00 | 4 238 160.00 | | 4 238 160.00 |
Z1 Receivables representing loaned securities | | 8.00 | | |
