| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 273 000.00 | 273 000.00 | | 273 000.00 |
AT Other tangible assets | 141 000.00 | 141 000.00 | | 141 000.00 |
BJ TOTAL (I) | 414 000.00 | 414 000.00 | | 414 000.00 |
BX Customers and related accounts | 3 396 000.00 | | 3 396 000.00 | 3 396 000.00 |
BZ Other receivables | 538 000.00 | | 538 000.00 | 538 000.00 |
CF Cash and cash equivalents | 5 000.00 | | 5 000.00 | 5 000.00 |
CJ TOTAL (II) | 3 939 000.00 | | 3 939 000.00 | 3 939 000.00 |
CO Grand total (0 to V) | 4 353 000.00 | 414 000.00 | 3 939 000.00 | 4 353 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 499 000.00 | 499 000.00 | | 499 000.00 |
DB Share, merger, contribution premiums, etc. | 1 320 000.00 | 1 320 000.00 | | 1 320 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | 1 611 000.00 | 1 584 000.00 | | 1 611 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 000.00 | 27 000.00 | | 12 000.00 |
DL TOTAL (I) | 3 492 000.00 | 3 480 000.00 | | 3 492 000.00 |
DX Trade payables and related accounts | 6 000.00 | 6 000.00 | | 6 000.00 |
DY Tax and social security liabilities | 441 000.00 | 438.00 | | 441 000.00 |
EC TOTAL (IV) | 447 000.00 | 444 000.00 | | 447 000.00 |
EE Grand total (I to V) | 3 939 000.00 | 3 924 000.00 | | 3 939 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 11 000.00 | 11 000.00 | |
FJ Net sales | | 11 000.00 | 11 000.00 | |
FR Total operating income (I) | | | 11 000.00 | |
FW Other purchases and external expenses | | | 6 000.00 | |
GF Total Operating Expenses (II) | | | 6 000.00 | |
GG - OPERATING RESULT (I - II) | | | 5 000.00 | |
GL Other interest and similar income | | | 12 000.00 | |
GP Total financial income (V) | | | 12 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 000.00 | 4 000.00 | | 5 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 000.00 | 31 000.00 | | 23 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 000.00 | 10 000.00 | | 11 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 000.00 | 27 000.00 | | 12 000.00 |
| |
| 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 | 6.00 | 6.00 | | 6.00 |
8E Income Taxes | 1 000.00 | 1 000.00 | | 1 000.00 |
UX Other trade receivables | 3 396 000.00 | | | 3 396 000.00 |
VB VAT | 4.00 | | | 4.00 |
VC Group and associates | 534 000.00 | | | 534 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 934 000.00 | 3 934 000.00 | | 3 934 000.00 |
VW VAT | 440 000.00 | 440 000.00 | | 440 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 447 000.00 | 447 000.00 | | 447 000.00 |
