| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BX Customers and related accounts | 87 308.00 | | 87 308.00 | 87 308.00 |
BZ Other receivables | 199.00 | | 199.00 | 199.00 |
CF Cash and cash equivalents | 64 433.00 | | 64 433.00 | 64 433.00 |
CJ TOTAL (II) | 151 941.00 | | 151 941.00 | 151 941.00 |
CO Grand total (0 to V) | 751 941.00 | | 751 941.00 | 751 941.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 302 000.00 | 302 000.00 | | 302 000.00 |
DD Legal reserve (1) | 7 779.00 | 5 071.00 | | 7 779.00 |
DG Other reserves | 147 759.00 | 96 318.00 | | 147 759.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 030.00 | 54 149.00 | | 55 030.00 |
DL TOTAL (I) | 512 569.00 | 457 538.00 | | 512 569.00 |
DS Convertible Bond Issues | 1 259.00 | 1 663.00 | | 1 259.00 |
DU Loans and Debts from Credit Institutions (3) | 140 808.00 | 206 943.00 | | 140 808.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 260.00 | 71 335.00 | | 91 260.00 |
DX Trade payables and related accounts | 558.00 | 1 080.00 | | 558.00 |
DY Tax and social security liabilities | 5 487.00 | 13 239.00 | | 5 487.00 |
EC TOTAL (IV) | 239 372.00 | 294 259.00 | | 239 372.00 |
EE Grand total (I to V) | 751 941.00 | 751 797.00 | | 751 941.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 118 136.00 | | 118 136.00 | 118 136.00 |
FJ Net sales | 118 136.00 | | 118 136.00 | 118 136.00 |
FR Total operating income (I) | | | 118 136.00 | |
FW Other purchases and external expenses | | | 6 813.00 | |
FX Taxes, duties, and similar payments | | | 4 591.00 | |
FY Salaries and Wages | | | 68 000.00 | |
FZ Social Security Contributions | | | 27 992.00 | |
GF Total Operating Expenses (II) | | | 107 397.00 | |
GG - OPERATING RESULT (I - II) | | | 10 740.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 262.00 | |
GP Total financial income (V) | | | 50 262.00 | |
GR Interest and similar expenses | | | 4 642.00 | |
GU Total financial expenses (VI) | | | 4 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 329.00 | 1 173.00 | | 1 329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 398.00 | 168 865.00 | | 168 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 368.00 | 114 716.00 | | 113 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 030.00 | 54 149.00 | | 55 030.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 1 259.00 | 1 259.00 | | 1 259.00 |
8B Suppliers and Related Accounts | 558.00 | 558.00 | | 558.00 |
8D Social Security and Other Social Organizations | 366.00 | 366.00 | | 366.00 |
8E Income Taxes | 1 329.00 | 1 329.00 | | 1 329.00 |
UX Other trade receivables | 87 308.00 | | | 87 308.00 |
VB VAT | 199.00 | | | 199.00 |
VH Loans with a maturity of more than one year at origin | 140 808.00 | 46 010.00 | 94 798.00 | 140 808.00 |
VI Group and Associates | 91 260.00 | 91 260.00 | | 91 260.00 |
VK Loans repaid during the year | 45 107.00 | | | 45 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 508.00 | 87 508.00 | | 87 508.00 |
VW VAT | 3 792.00 | 3 792.00 | | 3 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 372.00 | 144 574.00 | 94 798.00 | 239 372.00 |
