| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 63 298.00 | | 63 298.00 | 63 298.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 203 413.00 | | 203 413.00 | 203 413.00 |
BZ Other receivables | 629.00 | | 629.00 | 629.00 |
CF Cash and cash equivalents | 276 194.00 | | 276 194.00 | 276 194.00 |
CH Prepaid expenses | 1 913.00 | | 1 913.00 | 1 913.00 |
CJ TOTAL (II) | 278 736.00 | | 278 736.00 | 278 736.00 |
CO Grand total (0 to V) | 482 149.00 | | 482 149.00 | 482 149.00 |
CU Other investments | 140 100.00 | | 140 100.00 | 140 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 256 975.00 | 256 975.00 | | 256 975.00 |
DH Retained earnings | 87 468.00 | | | 87 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 228.00 | 102 468.00 | | 81 228.00 |
DL TOTAL (I) | 431 172.00 | 364 943.00 | | 431 172.00 |
DU Loans and Debts from Credit Institutions (3) | 26 711.00 | 48 828.00 | | 26 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 278.00 | 1 227.00 | | 2 278.00 |
DX Trade payables and related accounts | 3 095.00 | 2 589.00 | | 3 095.00 |
DY Tax and social security liabilities | 18 893.00 | 15 124.00 | | 18 893.00 |
EA Other liabilities | | 437.00 | | |
EC TOTAL (IV) | 50 977.00 | 68 205.00 | | 50 977.00 |
EE Grand total (I to V) | 482 149.00 | 433 148.00 | | 482 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FO Operating subsidies | | | 130.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 96 136.00 | |
FW Other purchases and external expenses | | | 5 213.00 | |
FX Taxes, duties, and similar payments | | | 34.00 | |
FY Salaries and Wages | | | 107 546.00 | |
FZ Social Security Contributions | | | 4 418.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 117 211.00 | |
GG - OPERATING RESULT (I - II) | | | -21 075.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 101 344.00 | |
GL Other interest and similar income | | | 2 199.00 | |
GP Total financial income (V) | | | 103 544.00 | |
GR Interest and similar expenses | | | 1 240.00 | |
GU Total financial expenses (VI) | | | 1 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 102 304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -2 464.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 199 679.00 | 203 859.00 | | 199 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 451.00 | 101 391.00 | | 118 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 228.00 | 102 468.00 | | 81 228.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 202 610.00 | | | 202 610.00 |
I3 DECREASES Total Financial Fixed Assets | | | 203 413.00 | |
I4 DECREASES Grand Total | | | 203 413.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 202 610.00 | | | 202 610.00 |
| |
| 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 | 3 095.00 | 3 095.00 | | 3 095.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 278.00 | 2 278.00 | | 2 278.00 |
UL Receivables related to investments | 63 298.00 | 63 298.00 | | 63 298.00 |
VH Loans with a maturity of more than one year at origin | 26 711.00 | 22 834.00 | 3 877.00 | 26 711.00 |
VK Loans repaid during the year | 22 116.00 | | | 22 116.00 |
VS Prepaid expenses | 1 913.00 | | | 1 913.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 855.00 | 65 840.00 | 15.00 | 65 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 977.00 | 47 100.00 | 3 877.00 | 50 977.00 |
