| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 9 177 000.00 | 41 000.00 | 9 136 000.00 | 9 177 000.00 |
BZ Other receivables | 8 327 000.00 | | 8 327 000.00 | 8 327 000.00 |
CJ TOTAL (II) | 17 504 000.00 | 41 000.00 | 17 463 000.00 | 17 504 000.00 |
CO Grand total (0 to V) | 17 504 000.00 | 41 000.00 | 17 463 000.00 | 17 504 000.00 |
| |
| 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 |
DH Retained earnings | 3 927 000.00 | 3 697 000.00 | | 3 927 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 996 000.00 | 2 230 000.00 | | 2 996 000.00 |
DL TOTAL (I) | 6 961 000.00 | 5 964 000.00 | | 6 961 000.00 |
DX Trade payables and related accounts | 8 123 000.00 | 5 018 000.00 | | 8 123 000.00 |
DY Tax and social security liabilities | 1 858 000.00 | 1 074 000.00 | | 1 858 000.00 |
EA Other liabilities | 521 000.00 | 237 000.00 | | 521 000.00 |
EC TOTAL (IV) | 10 502 000.00 | 6 330 000.00 | | 10 502 000.00 |
EE Grand total (I to V) | 17 463 000.00 | 12 294 000.00 | | 17 463 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 19 772 000.00 | |
FJ Net sales | | | 19 772 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 000.00 | |
FQ Other income | | | 3 602 000.00 | |
FR Total operating income (I) | | | 23 394 000.00 | |
FW Other purchases and external expenses | | | 19 242 000.00 | |
FX Taxes, duties, and similar payments | | | 35 000.00 | |
GB Operating Expenses - Provisions | | | 34 000.00 | |
GF Total Operating Expenses (II) | | | 19 312 000.00 | |
GG - OPERATING RESULT (I - II) | | | 4 083 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 089 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 3 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 000.00 | | |
HK Income tax | 1 093 000.00 | 869 000.00 | | 1 093 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 394 000.00 | 16 364 000.00 | | 23 394 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 398 000.00 | 14 134 000.00 | | 20 398 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 996 000.00 | 2 230 000.00 | | 2 996 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 27.00 | 34.00 | 20.00 | 27.00 |
7B Total provisions for depreciation | 27.00 | 34.00 | 20.00 | 27.00 |
7C Grand total | 27.00 | 34.00 | 20.00 | 27.00 |
UE of which provisions and reversals: - Operating | | 34.00 | 20.00 | |
| |
| 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 | 8 123 000.00 | 8 123 000.00 | | 8 123 000.00 |
8D Social Security and Other Social Organizations | 1 858 000.00 | 1 858 000.00 | | 1 858 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 396 000.00 | 389 000.00 | 7 000.00 | 396 000.00 |
UX Other trade receivables | 9 177 000.00 | 9 109 000.00 | 68 000.00 | 9 177 000.00 |
VB VAT | 1 417 000.00 | 1 417 000.00 | | 1 417 000.00 |
VC Group and associates | 6 511 000.00 | 6 511 000.00 | | 6 511 000.00 |
VI Group and Associates | 125 000.00 | 125 000.00 | | 125 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 399 000.00 | 399 000.00 | | 399 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 504 000.00 | 17 436 000.00 | 68 000.00 | 17 504 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 502 000.00 | 10 495 000.00 | 7 000.00 | 10 502 000.00 |
