| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 493 000.00 | | 3 493 000.00 | 3 493 000.00 |
BV Advances and down payments on orders | 29.00 | | 29.00 | 29.00 |
BZ Other receivables | 443 141.00 | | 443 141.00 | 443 141.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 663 048.00 | | 663 048.00 | 663 048.00 |
CJ TOTAL (II) | 1 606 218.00 | | 1 606 218.00 | 1 606 218.00 |
CO Grand total (0 to V) | 5 099 218.00 | | 5 099 218.00 | 5 099 218.00 |
CU Other investments | 3 493 000.00 | | 3 493 000.00 | 3 493 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 281 000.00 | 281 000.00 | | 281 000.00 |
DD Legal reserve (1) | 28 100.00 | 28 100.00 | | 28 100.00 |
DG Other reserves | 4 730 868.00 | 4 750 027.00 | | 4 730 868.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 074.00 | 8 940.00 | | 2 074.00 |
DL TOTAL (I) | 5 042 041.00 | 5 068 068.00 | | 5 042 041.00 |
DX Trade payables and related accounts | 8 050.00 | 850.00 | | 8 050.00 |
DY Tax and social security liabilities | 49 127.00 | 23 656.00 | | 49 127.00 |
EC TOTAL (IV) | 57 177.00 | 24 506.00 | | 57 177.00 |
EE Grand total (I to V) | 5 099 218.00 | 5 092 574.00 | | 5 099 218.00 |
EG Accrued income and payables due within one year | 57 177.00 | 24 506.00 | | 57 177.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 307.00 | |
FX Taxes, duties, and similar payments | | | 188.00 | |
FY Salaries and Wages | | | 976.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 471.00 | |
GG - OPERATING RESULT (I - II) | | | -10 471.00 | |
GL Other interest and similar income | | | 13 581.00 | |
GP Total financial income (V) | | | 13 581.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 13 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 037.00 | 4 469.00 | | 1 037.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 581.00 | 18 788.00 | | 13 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 508.00 | 9 847.00 | | 11 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 074.00 | 8 940.00 | | 2 074.00 |
| |
| 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 | 8 050.00 | 8 050.00 | | 8 050.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 443 141.00 | 443 141.00 | | 443 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 177.00 | 57 177.00 | | 57 177.00 |
