| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 655 000.00 | | 655 000.00 | 655 000.00 |
CF Cash and cash equivalents | 38 517.00 | | 38 517.00 | 38 517.00 |
CJ TOTAL (II) | 38 517.00 | | 38 517.00 | 38 517.00 |
CO Grand total (0 to V) | 693 517.00 | | 693 517.00 | 693 517.00 |
CU Other investments | 655 000.00 | | 655 000.00 | 655 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 322 500.00 | 322 500.00 | | 322 500.00 |
DD Legal reserve (1) | 5 364.00 | 5 364.00 | | 5 364.00 |
DG Other reserves | 149 246.00 | 101 920.00 | | 149 246.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 432.00 | 47 325.00 | | 58 432.00 |
DL TOTAL (I) | 535 542.00 | 477 110.00 | | 535 542.00 |
DS Convertible Bond Issues | 1 517.00 | 2 405.00 | | 1 517.00 |
DU Loans and Debts from Credit Institutions (3) | 136 077.00 | 178 862.00 | | 136 077.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 700.00 | 14 700.00 | | 14 700.00 |
DX Trade payables and related accounts | 1 100.00 | 1 100.00 | | 1 100.00 |
DY Tax and social security liabilities | 4 580.00 | 407.00 | | 4 580.00 |
EA Other liabilities | | 151.00 | | |
EC TOTAL (IV) | 157 974.00 | 197 625.00 | | 157 974.00 |
EE Grand total (I to V) | 693 517.00 | 674 736.00 | | 693 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 789.00 | | 8 789.00 | 8 789.00 |
FJ Net sales | 8 789.00 | | 8 789.00 | 8 789.00 |
FQ Other income | | | 152.00 | |
FR Total operating income (I) | | | 8 941.00 | |
FW Other purchases and external expenses | | | 1 255.00 | |
FX Taxes, duties, and similar payments | | | 626.00 | |
FZ Social Security Contributions | | | 997.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 878.00 | |
GG - OPERATING RESULT (I - II) | | | 6 063.00 | |
GL Other interest and similar income | | | 65 000.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | 4 877.00 | |
GU Total financial expenses (VI) | | | 4 877.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 754.00 | 3 926.00 | | 7 754.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 941.00 | 60 671.00 | | 73 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 509.00 | 13 345.00 | | 15 509.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 432.00 | 47 325.00 | | 58 432.00 |
| |
| 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 | 655 000.00 | | | 655 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 655 000.00 | |
I4 DECREASES Grand Total | | | 655 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 655 000.00 | | | 655 000.00 |
| |
| 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 | 1 517.00 | 1 517.00 | | 1 517.00 |
8B Suppliers and Related Accounts | 1 100.00 | 1 100.00 | | 1 100.00 |
8E Income Taxes | 3 826.00 | 3 826.00 | | 3 826.00 |
VH Loans with a maturity of more than one year at origin | 136 077.00 | 44 046.00 | 92 030.00 | 136 077.00 |
VI Group and Associates | 14 700.00 | 14 700.00 | | 14 700.00 |
VK Loans repaid during the year | 42 784.00 | | | 42 784.00 |
VW VAT | 754.00 | 754.00 | | 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 974.00 | 65 943.00 | 92 030.00 | 157 974.00 |
