| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 680 641.00 | | 680 641.00 | 680 641.00 |
BJ TOTAL (I) | 2 206 080.00 | | 2 206 080.00 | 2 206 080.00 |
BX Customers and related accounts | 255 600.00 | | 255 600.00 | 255 600.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 41 756.00 | | 41 756.00 | 41 756.00 |
CH Prepaid expenses | 12 787.00 | | 12 787.00 | 12 787.00 |
CJ TOTAL (II) | 410 352.00 | | 410 352.00 | 410 352.00 |
CO Grand total (0 to V) | 2 616 433.00 | | 2 616 433.00 | 2 616 433.00 |
CU Other investments | 1 525 439.00 | | 1 525 439.00 | 1 525 439.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 1 549 038.00 | 1 173 712.00 | | 1 549 038.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 183 980.00 | 375 327.00 | | 183 980.00 |
DL TOTAL (I) | 1 788 018.00 | 1 604 038.00 | | 1 788 018.00 |
DX Trade payables and related accounts | 1 254.00 | 10 842.00 | | 1 254.00 |
EA Other liabilities | 9 861.00 | 136 349.00 | | 9 861.00 |
EC TOTAL (IV) | 828 414.00 | 744 090.00 | | 828 414.00 |
EE Grand total (I to V) | 2 616 433.00 | 2 348 128.00 | | 2 616 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 339 000.00 | | 339 000.00 | 339 000.00 |
FJ Net sales | 339 000.00 | | 339 000.00 | 339 000.00 |
FQ Other income | | | 74.00 | |
FR Total operating income (I) | | | 339 074.00 | |
FW Other purchases and external expenses | | | -1 171.00 | |
FX Taxes, duties, and similar payments | | | 3 666.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 17 363.00 | |
GE Other Expenses | | | 345.00 | |
GF Total Operating Expenses (II) | | | 56 203.00 | |
GG - OPERATING RESULT (I - II) | | | 282 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 925.00 | |
GP Total financial income (V) | | | 925.00 | |
GR Interest and similar expenses | | | 7 827.00 | |
GU Total financial expenses (VI) | | | 7 827.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 275 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 91 989.00 | 62 170.00 | | 91 989.00 |
HL TOTAL REVENUE (I + III + V + VII) | 339 999.00 | 519 086.00 | | 339 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 019.00 | 143 760.00 | | 156 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 183 980.00 | 375 327.00 | | 183 980.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 308 062.00 | 308 062.00 | | 308 062.00 |
8B Suppliers and Related Accounts | 1 254.00 | 1 254.00 | | 1 254.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 861.00 | 9 861.00 | | 9 861.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 949 237.00 | 268 596.00 | 680 641.00 | 949 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 828 414.00 | 476 835.00 | 288 872.00 | 828 414.00 |
