| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 25 296 219.00 | | 25 296 219.00 | 25 296 219.00 |
BZ Other receivables | 4 488 525.00 | | 4 488 525.00 | 4 488 525.00 |
CF Cash and cash equivalents | 3 484.00 | | 3 484.00 | 3 484.00 |
CH Prepaid expenses | 24 677.00 | | 24 677.00 | 24 677.00 |
CJ TOTAL (II) | 29 812 905.00 | | 29 812 905.00 | 29 812 905.00 |
CO Grand total (0 to V) | 29 812 905.00 | | 29 812 905.00 | 29 812 905.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -88 000.00 | 1 590 849.00 | | -88 000.00 |
DL TOTAL (I) | -87 000.00 | 1 591 849.00 | | -87 000.00 |
DU Loans and Debts from Credit Institutions (3) | 2 421.00 | | | 2 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 268 193.00 | 676 203.00 | | 4 268 193.00 |
DX Trade payables and related accounts | 21 261 150.00 | 20 761 239.00 | | 21 261 150.00 |
DY Tax and social security liabilities | 4 216 037.00 | 4 270 980.00 | | 4 216 037.00 |
EA Other liabilities | 152 104.00 | | | 152 104.00 |
EB Prepaid income (2) | | 1 663 920.00 | | |
EC TOTAL (IV) | 29 899 905.00 | 27 372 343.00 | | 29 899 905.00 |
EE Grand total (I to V) | 29 812 905.00 | 28 964 191.00 | | 29 812 905.00 |
EG Accrued income and payables due within one year | 29 899 905.00 | 27 372 343.00 | | 29 899 905.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 421.00 | | | 2 421.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 16 286 353.00 | | 16 286 353.00 | 16 286 353.00 |
FJ Net sales | 16 286 353.00 | | 16 286 353.00 | 16 286 353.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 16 286 353.00 | |
FU Purchases of raw materials and other supplies | | | 16 358 952.00 | |
FW Other purchases and external expenses | | | 13 912.00 | |
FX Taxes, duties, and similar payments | | | 253.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 16 373 119.00 | |
GG - OPERATING RESULT (I - II) | | | -86 766.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -86 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 1 234.00 | | | 1 234.00 |
HH Total exceptional expenses (VIII) | 1 234.00 | | | 1 234.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 234.00 | | | -1 234.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 286 353.00 | 19 568 445.00 | | 16 286 353.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 374 353.00 | 17 977 597.00 | | 16 374 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -88 000.00 | 1 590 849.00 | | -88 000.00 |
| |
| 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 | 21 261 150.00 | 21 261 150.00 | | 21 261 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 152 104.00 | 152 104.00 | | 152 104.00 |
UX Other trade receivables | 25 296 219.00 | 25 296 219.00 | | 25 296 219.00 |
VB VAT | 4 437 036.00 | 4 437 036.00 | | 4 437 036.00 |
VG Loans with a maturity of up to one year at origin | 2 421.00 | 2 421.00 | | 2 421.00 |
VI Group and Associates | 4 268 193.00 | 4 268 193.00 | | 4 268 193.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 51 488.00 | 51 488.00 | | 51 488.00 |
VS Prepaid expenses | 24 677.00 | 24 677.00 | | 24 677.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 809 421.00 | 29 809 421.00 | | 29 809 421.00 |
VW VAT | 4 216 037.00 | 4 216 037.00 | | 4 216 037.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 899 905.00 | 29 899 905.00 | | 29 899 905.00 |
