| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 133.00 | 5 298.00 | 26 834.00 | 32 133.00 |
BH Other financial assets | 4 224.00 | | 4 224.00 | 4 224.00 |
BJ TOTAL (I) | 1 556 797.00 | 5 298.00 | 1 551 498.00 | 1 556 797.00 |
BX Customers and related accounts | 245 810.00 | | 245 810.00 | 245 810.00 |
BZ Other receivables | 194 620.00 | | 194 620.00 | 194 620.00 |
CF Cash and cash equivalents | 11 804.00 | | 11 804.00 | 11 804.00 |
CJ TOTAL (II) | 452 234.00 | | 452 234.00 | 452 234.00 |
CO Grand total (0 to V) | 2 009 031.00 | 5 298.00 | 2 003 733.00 | 2 009 031.00 |
CS Evaluated investments - equity method | 1 520 440.00 | | 1 520 440.00 | 1 520 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 748 000.00 | 748 000.00 | | 748 000.00 |
DD Legal reserve (1) | 5 405.00 | 5 405.00 | | 5 405.00 |
DH Retained earnings | -193 524.00 | -158 920.00 | | -193 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 611.00 | -34 604.00 | | 3 611.00 |
DL TOTAL (I) | 563 492.00 | 559 881.00 | | 563 492.00 |
DT Other Bond Issues | 62 406.00 | 122 723.00 | | 62 406.00 |
DU Loans and Debts from Credit Institutions (3) | 365.00 | | | 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 382 195.00 | 317 422.00 | | 382 195.00 |
DX Trade payables and related accounts | 749 435.00 | 622 783.00 | | 749 435.00 |
DY Tax and social security liabilities | 159 867.00 | 45 408.00 | | 159 867.00 |
EA Other liabilities | 85 971.00 | 35 447.00 | | 85 971.00 |
EC TOTAL (IV) | 1 440 240.00 | 1 143 782.00 | | 1 440 240.00 |
EE Grand total (I to V) | 2 003 733.00 | 1 703 663.00 | | 2 003 733.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 481 842.00 | |
FJ Net sales | | | 481 842.00 | |
FQ Other income | | | 13 217.00 | |
FR Total operating income (I) | | | 495 059.00 | |
FW Other purchases and external expenses | | | 162 531.00 | |
FX Taxes, duties, and similar payments | | | 12 317.00 | |
FY Salaries and Wages | | | 243 754.00 | |
FZ Social Security Contributions | | | 72 859.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 718.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 493 186.00 | |
GG - OPERATING RESULT (I - II) | | | 1 874.00 | |
GP Total financial income (V) | | | 4 052.00 | |
GU Total financial expenses (VI) | | | 2 057.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 257.00 | | | 257.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -257.00 | | | -257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 499 111.00 | 295 476.00 | | 499 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 495 500.00 | 330 080.00 | | 495 500.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 611.00 | -34 604.00 | | 3 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 580.00 | 1 718.00 | | 3 580.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 580.00 | 1 718.00 | | 3 580.00 |
| |
| 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 | 749 435.00 | 749 435.00 | | 749 435.00 |
8D Social Security and Other Social Organizations | 159 868.00 | 159 868.00 | | 159 868.00 |
8K Other liabilities (including liabilities related to repo transactions) | 468 166.00 | 468 166.00 | | 468 166.00 |
VG Loans with a maturity of up to one year at origin | 62 771.00 | 62 771.00 | | 62 771.00 |
VS Prepaid expenses | 440 431.00 | 440 431.00 | | 440 431.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 440 431.00 | 440 431.00 | | 440 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 440 240.00 | 1 440 240.00 | | 1 440 240.00 |
