| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 843.00 | | 843.00 | 843.00 |
BX Customers and related accounts | 1 177 045.00 | | 1 177 045.00 | 1 177 045.00 |
BZ Other receivables | 6 424 301.00 | | 6 424 301.00 | 6 424 301.00 |
CJ TOTAL (II) | 7 602 189.00 | | 7 602 189.00 | 7 602 189.00 |
CO Grand total (0 to V) | 7 602 189.00 | | 7 602 189.00 | 7 602 189.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 35 005.00 | 24 105.00 | | 35 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 965.00 | 46 421.00 | | 20 965.00 |
DL TOTAL (I) | 96 670.00 | 111 225.00 | | 96 670.00 |
DQ Provisions for Expenses | 7 311.00 | 6 725.00 | | 7 311.00 |
DR TOTAL (IV) | 7 311.00 | 6 725.00 | | 7 311.00 |
DU Loans and Debts from Credit Institutions (3) | 252.00 | 300.00 | | 252.00 |
DX Trade payables and related accounts | 6 490 020.00 | 3 724 734.00 | | 6 490 020.00 |
DY Tax and social security liabilities | 111 409.00 | 109 923.00 | | 111 409.00 |
EA Other liabilities | 896 527.00 | 746 066.00 | | 896 527.00 |
EC TOTAL (IV) | 7 498 208.00 | 4 581 023.00 | | 7 498 208.00 |
EE Grand total (I to V) | 7 602 189.00 | 4 698 973.00 | | 7 602 189.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 324 963.00 | | 9 324 963.00 | 9 324 963.00 |
FJ Net sales | 9 324 963.00 | | 9 324 963.00 | 9 324 963.00 |
FO Operating subsidies | | | 4 508 867.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 84 364.00 | |
FQ Other income | | | 10 413.00 | |
FR Total operating income (I) | | | 13 928 606.00 | |
FW Other purchases and external expenses | | | 13 633 383.00 | |
FX Taxes, duties, and similar payments | | | 12 690.00 | |
FY Salaries and Wages | | | 183 683.00 | |
FZ Social Security Contributions | | | 59 285.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 586.00 | |
GE Other Expenses | | | 9 248.00 | |
GF Total Operating Expenses (II) | | | 13 898 875.00 | |
GG - OPERATING RESULT (I - II) | | | 29 732.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 789.00 | 3 664.00 | | 8 789.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 928 628.00 | 13 540 155.00 | | 13 928 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 907 664.00 | 13 493 735.00 | | 13 907 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 965.00 | 46 421.00 | | 20 965.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 6 725.00 | 586.00 | | 6 725.00 |
7C Grand total | 6 725.00 | 586.00 | | 6 725.00 |
UE of which provisions and reversals: - Operating | | 586.00 | | |
| |
| 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 | 6 490 020.00 | 6 490 020.00 | | 6 490 020.00 |
8C Staff and Related Accounts | 17 682.00 | 17 682.00 | | 17 682.00 |
8D Social Security and Other Social Organizations | 16 327.00 | 16 327.00 | | 16 327.00 |
8K Other liabilities (including liabilities related to repo transactions) | 896 527.00 | 896 527.00 | | 896 527.00 |
UX Other trade receivables | 1 177 045.00 | 1 177 045.00 | | 1 177 045.00 |
VB VAT | 545 041.00 | 545 041.00 | | 545 041.00 |
VC Group and associates | 4 959 523.00 | 4 959 523.00 | | 4 959 523.00 |
VG Loans with a maturity of up to one year at origin | 252.00 | 252.00 | | 252.00 |
VN Other taxes, similar payments | 371.00 | 371.00 | | 371.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 478.00 | 6 478.00 | | 6 478.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 919 367.00 | 919 367.00 | | 919 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 601 346.00 | 7 601 346.00 | | 7 601 346.00 |
VW VAT | 70 922.00 | 70 922.00 | | 70 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 498 208.00 | 7 498 208.00 | | 7 498 208.00 |
