| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 041 938.00 | | 2 041 938.00 | 2 041 938.00 |
BZ Other receivables | 17 282.00 | | 17 282.00 | 17 282.00 |
CF Cash and cash equivalents | 32 387.00 | | 32 387.00 | 32 387.00 |
CH Prepaid expenses | 34.00 | | 34.00 | 34.00 |
CJ TOTAL (II) | 49 702.00 | | 49 702.00 | 49 702.00 |
CO Grand total (0 to V) | 2 091 640.00 | | 2 091 640.00 | 2 091 640.00 |
CU Other investments | 2 041 938.00 | | 2 041 938.00 | 2 041 938.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 201 273.00 | | | 201 273.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 267.00 | | | 165 267.00 |
DL TOTAL (I) | 367 640.00 | | | 367 640.00 |
DQ Provisions for Expenses | 178.00 | | | 178.00 |
DR TOTAL (IV) | 178.00 | | | 178.00 |
DU Loans and Debts from Credit Institutions (3) | 642 845.00 | | | 642 845.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 046 982.00 | | | 1 046 982.00 |
DX Trade payables and related accounts | 1 492.00 | | | 1 492.00 |
DY Tax and social security liabilities | 32 504.00 | | | 32 504.00 |
EC TOTAL (IV) | 1 723 822.00 | | | 1 723 822.00 |
EE Grand total (I to V) | 2 091 640.00 | | | 2 091 640.00 |
EG Accrued income and payables due within one year | 1 219 060.00 | | | 1 219 060.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 163 200.00 | | 163 200.00 | 163 200.00 |
FJ Net sales | 163 200.00 | | 163 200.00 | 163 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 460.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 165 663.00 | |
FW Other purchases and external expenses | | | 11 142.00 | |
FX Taxes, duties, and similar payments | | | 1 335.00 | |
FY Salaries and Wages | | | 94 252.00 | |
FZ Social Security Contributions | | | 16 569.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 178.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 123 493.00 | |
GG - OPERATING RESULT (I - II) | | | 42 170.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 163.00 | |
GP Total financial income (V) | | | 150 163.00 | |
GR Interest and similar expenses | | | 15 789.00 | |
GU Total financial expenses (VI) | | | 15 789.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 176 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 460.00 | | | 2 460.00 |
HF Exceptional expenses on capital transactions | 14 624.00 | | | 14 624.00 |
HH Total exceptional expenses (VIII) | 14 624.00 | | | 14 624.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 624.00 | | | -14 624.00 |
HK Income tax | -3 346.00 | | | -3 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 315 826.00 | | | 315 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 559.00 | | | 150 559.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 267.00 | | | 165 267.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 178.00 | | |
7C Grand total | | 178.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 046 982.00 | 1 046 982.00 | | 1 046 982.00 |
8B Suppliers and Related Accounts | 1 492.00 | 1 492.00 | | 1 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 316.00 | 17 316.00 | | 17 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 723 822.00 | 1 219 060.00 | 504 763.00 | 1 723 822.00 |
