| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 613.00 | 613.00 | | 613.00 |
BB Receivables related to investments | 92 514.00 | | 92 514.00 | 92 514.00 |
BJ TOTAL (I) | 93 127.00 | 613.00 | 92 514.00 | 93 127.00 |
BX Customers and related accounts | 840.00 | | 840.00 | 840.00 |
BZ Other receivables | 42 834.00 | | 42 834.00 | 42 834.00 |
CF Cash and cash equivalents | 8 793.00 | | 8 793.00 | 8 793.00 |
CJ TOTAL (II) | 52 467.00 | | 52 467.00 | 52 467.00 |
CO Grand total (0 to V) | 145 593.00 | 613.00 | 144 981.00 | 145 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 500.00 | 55 500.00 | | 55 500.00 |
DD Legal reserve (1) | 5 500.00 | 5 500.00 | | 5 500.00 |
DG Other reserves | 16 720.00 | 16 720.00 | | 16 720.00 |
DH Retained earnings | 17 510.00 | 26 965.00 | | 17 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 709.00 | 10 545.00 | | 7 709.00 |
DL TOTAL (I) | 102 939.00 | 115 230.00 | | 102 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 409.00 | 19 460.00 | | 31 409.00 |
DX Trade payables and related accounts | 4 319.00 | 4 193.00 | | 4 319.00 |
DY Tax and social security liabilities | 6 313.00 | 18 591.00 | | 6 313.00 |
EC TOTAL (IV) | 42 041.00 | 42 243.00 | | 42 041.00 |
EE Grand total (I to V) | 144 981.00 | 157 473.00 | | 144 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 700.00 | |
FJ Net sales | | | 700.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 701.00 | |
FW Other purchases and external expenses | | | 6 774.00 | |
FX Taxes, duties, and similar payments | | | 752.00 | |
FY Salaries and Wages | | | 8 504.00 | |
FZ Social Security Contributions | | | 12 548.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 28 579.00 | |
GG - OPERATING RESULT (I - II) | | | -27 878.00 | |
GP Total financial income (V) | | | 37 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 3 545.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 545.00 | | |
HJ Employee participation in company results | 2 400.00 | 2 400.00 | | 2 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 688.00 | 43 032.00 | | 38 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 979.00 | 32 487.00 | | 30 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 709.00 | 10 545.00 | | 7 709.00 |
| |
| 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 | 4 319.00 | 4 319.00 | | 4 319.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 409.00 | 31 409.00 | | 31 409.00 |
UX Other trade receivables | 840.00 | | | 840.00 |
VP Miscellaneous | 42 834.00 | | | 42 834.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 313.00 | 6 313.00 | | 6 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 674.00 | 43 674.00 | | 43 674.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 041.00 | 42 041.00 | | 42 041.00 |
