| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 000.00 | | 8 000.00 | 8 000.00 |
BJ TOTAL (I) | 1 029 495.00 | | 1 029 495.00 | 1 029 495.00 |
BX Customers and related accounts | 21 600.00 | | 21 600.00 | 21 600.00 |
BZ Other receivables | 879 421.00 | | 879 421.00 | 879 421.00 |
CD Marketable securities | 384.00 | | 384.00 | 384.00 |
CF Cash and cash equivalents | 34 690.00 | | 34 690.00 | 34 690.00 |
CJ TOTAL (II) | 936 095.00 | | 936 095.00 | 936 095.00 |
CO Grand total (0 to V) | 1 965 590.00 | | 1 965 590.00 | 1 965 590.00 |
CU Other investments | 1 021 495.00 | | 1 021 495.00 | 1 021 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 161 000.00 | 161 000.00 | | 161 000.00 |
DD Legal reserve (1) | 16 100.00 | 14 820.00 | | 16 100.00 |
DG Other reserves | 1 005 119.00 | 297 186.00 | | 1 005 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 521.00 | 709 213.00 | | 91 521.00 |
DL TOTAL (I) | 1 273 740.00 | 1 182 219.00 | | 1 273 740.00 |
DU Loans and Debts from Credit Institutions (3) | 204 320.00 | 325 327.00 | | 204 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 469 327.00 | 455 233.00 | | 469 327.00 |
DX Trade payables and related accounts | 4 511.00 | 5 529.00 | | 4 511.00 |
DY Tax and social security liabilities | 13 692.00 | | | 13 692.00 |
EC TOTAL (IV) | 691 850.00 | 786 089.00 | | 691 850.00 |
EE Grand total (I to V) | 1 965 590.00 | 1 968 309.00 | | 1 965 590.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 162 000.00 | | 162 000.00 | 162 000.00 |
FJ Net sales | 162 000.00 | | 162 000.00 | 162 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 095.00 | |
FR Total operating income (I) | | | 166 095.00 | |
FW Other purchases and external expenses | | | 12 643.00 | |
FX Taxes, duties, and similar payments | | | 748.00 | |
FY Salaries and Wages | | | 158 219.00 | |
GF Total Operating Expenses (II) | | | 171 610.00 | |
GG - OPERATING RESULT (I - II) | | | -5 515.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 102 575.00 | |
GL Other interest and similar income | | | 12 932.00 | |
GP Total financial income (V) | | | 115 507.00 | |
GR Interest and similar expenses | | | 18 471.00 | |
GU Total financial expenses (VI) | | | 18 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 036.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 890 780.00 | 1 716 960.00 | | 890 780.00 |
HD Total exceptional income (VII) | 890 780.00 | 1 716 960.00 | | 890 780.00 |
HF Exceptional expenses on capital transactions | 890 780.00 | 1 116 382.00 | | 890 780.00 |
HG Exceptional depreciation and provisions | | 4 458.00 | | |
HH Total exceptional expenses (VIII) | 890 780.00 | 1 120 840.00 | | 890 780.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 596 120.00 | | |
HK Income tax | | -489.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 172 382.00 | 1 860 136.00 | | 1 172 382.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 080 861.00 | 1 150 923.00 | | 1 080 861.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 521.00 | 709 213.00 | | 91 521.00 |
| |
| 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 | 469 327.00 | 469 327.00 | | 469 327.00 |
8B Suppliers and Related Accounts | 4 511.00 | 4 511.00 | | 4 511.00 |
VG Loans with a maturity of up to one year at origin | 204 320.00 | 102 175.00 | 102 145.00 | 204 320.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 692.00 | 13 692.00 | | 13 692.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 909 021.00 | 901 021.00 | 8 000.00 | 909 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 691 850.00 | 589 705.00 | 102 145.00 | 691 850.00 |
