| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 139 640.00 | 139 546.00 | 93.00 | 139 640.00 |
AR Technical installations, industrial equipment and tools | 95 625.00 | 95 625.00 | | 95 625.00 |
BD Other fixed assets | 622.00 | | 622.00 | 622.00 |
BJ TOTAL (I) | 235 887.00 | 235 171.00 | 715.00 | 235 887.00 |
BX Customers and related accounts | 2 825.00 | | 2 825.00 | 2 825.00 |
BZ Other receivables | 235 556.00 | | 235 556.00 | 235 556.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 238 382.00 | | 238 382.00 | 238 382.00 |
CO Grand total (0 to V) | 474 269.00 | 235 171.00 | 239 098.00 | 474 269.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 008.00 | 113 008.00 | | 113 008.00 |
DD Legal reserve (1) | 11 300.00 | 11 300.00 | | 11 300.00 |
DE Statutory or contractual reserves | 71 448.00 | 71 448.00 | | 71 448.00 |
DH Retained earnings | 21 207.00 | 20 782.00 | | 21 207.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165.00 | 425.00 | | 165.00 |
DJ Investment subsidies | 18 579.00 | 18 579.00 | | 18 579.00 |
DL TOTAL (I) | 235 710.00 | 235 545.00 | | 235 710.00 |
DX Trade payables and related accounts | 3 163.00 | 1 440.00 | | 3 163.00 |
DY Tax and social security liabilities | 223.00 | 213.00 | | 223.00 |
EC TOTAL (IV) | 3 387.00 | 1 653.00 | | 3 387.00 |
EE Grand total (I to V) | 239 098.00 | 237 198.00 | | 239 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 306.00 | | 3 306.00 | 3 306.00 |
FJ Net sales | 3 306.00 | | 3 306.00 | 3 306.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 3 307.00 | |
FW Other purchases and external expenses | | | 3 102.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 204.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 308.00 | |
GG - OPERATING RESULT (I - II) | | | -1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11.00 | |
GL Other interest and similar income | | | 238.00 | |
GP Total financial income (V) | | | 250.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 83.00 | 213.00 | | 83.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 557.00 | 2 431.00 | | 3 557.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 391.00 | 2 005.00 | | 3 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165.00 | 425.00 | | 165.00 |
| |
| 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 | 3 164.00 | 3 164.00 | | 3 164.00 |
8E Income Taxes | 83.00 | 83.00 | | 83.00 |
UX Other trade receivables | 2 826.00 | | | 2 826.00 |
VB VAT | 138.00 | | | 138.00 |
VC Group and associates | 235 418.00 | | | 235 418.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 238 382.00 | 238 382.00 | | 238 382.00 |
VW VAT | 141.00 | 141.00 | | 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 387.00 | 3 387.00 | | 3 387.00 |
