| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 658.00 | 1 710.00 | 3 948.00 | 5 658.00 |
AT Other tangible assets | 13 698.00 | 10 254.00 | 3 444.00 | 13 698.00 |
BB Receivables related to investments | 40 000.00 | | 40 000.00 | 40 000.00 |
BH Other financial assets | 225.00 | | 225.00 | 225.00 |
BJ TOTAL (I) | 3 096 535.00 | 11 964.00 | 3 084 572.00 | 3 096 535.00 |
BZ Other receivables | 212 462.00 | | 212 462.00 | 212 462.00 |
CF Cash and cash equivalents | 78 457.00 | | 78 457.00 | 78 457.00 |
CJ TOTAL (II) | 290 919.00 | | 290 919.00 | 290 919.00 |
CO Grand total (0 to V) | 3 387 454.00 | 11 964.00 | 3 375 491.00 | 3 387 454.00 |
CU Other investments | 3 036 954.00 | | 3 036 954.00 | 3 036 954.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 006 954.00 | 3 006 954.00 | | 3 006 954.00 |
DD Legal reserve (1) | 34 159.00 | 33 627.00 | | 34 159.00 |
DG Other reserves | 221 974.00 | 303 874.00 | | 221 974.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 686.00 | 10 632.00 | | 86 686.00 |
DL TOTAL (I) | 3 349 773.00 | 3 355 088.00 | | 3 349 773.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 598.00 | 794.00 | | 7 598.00 |
DX Trade payables and related accounts | 7 709.00 | 7 370.00 | | 7 709.00 |
DY Tax and social security liabilities | 10 411.00 | 10 484.00 | | 10 411.00 |
EA Other liabilities | | 722.00 | | |
EC TOTAL (IV) | 25 717.00 | 19 370.00 | | 25 717.00 |
EE Grand total (I to V) | 3 375 491.00 | 3 374 457.00 | | 3 375 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 000.00 | | 72 000.00 | 72 000.00 |
FJ Net sales | 72 000.00 | | 72 000.00 | 72 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 72 001.00 | |
FW Other purchases and external expenses | | | 45 669.00 | |
FX Taxes, duties, and similar payments | | | 884.00 | |
FY Salaries and Wages | | | 31 680.00 | |
FZ Social Security Contributions | | | 14 053.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 140.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 96 427.00 | |
GG - OPERATING RESULT (I - II) | | | -24 426.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 111 112.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 111 112.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 111 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 183 113.00 | 94 371.00 | | 183 113.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 427.00 | 83 738.00 | | 96 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 686.00 | 10 632.00 | | 86 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 824.00 | 4 140.00 | | 7 824.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 823.00 | 4 140.00 | | 7 823.00 |
