| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 583.00 | 261.00 | 1 322.00 | 1 583.00 |
BB Receivables related to investments | 448 000.00 | | 448 000.00 | 448 000.00 |
BJ TOTAL (I) | 449 583.00 | 261.00 | 449 322.00 | 449 583.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 700.00 | | 700.00 | 700.00 |
CF Cash and cash equivalents | 14 230.00 | | 14 230.00 | 14 230.00 |
CH Prepaid expenses | 480.00 | | 480.00 | 480.00 |
CJ TOTAL (II) | 15 410.00 | | 15 410.00 | 15 410.00 |
CO Grand total (0 to V) | 464 993.00 | 261.00 | 464 732.00 | 464 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 400.00 | 75 400.00 | | 75 400.00 |
DB Share, merger, contribution premiums, etc. | 70 736.00 | 70 736.00 | | 70 736.00 |
DD Legal reserve (1) | 7 540.00 | 3 044.00 | | 7 540.00 |
DG Other reserves | 92 634.00 | 75 188.00 | | 92 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 933.00 | 21 942.00 | | 2 933.00 |
DL TOTAL (I) | 249 243.00 | 246 310.00 | | 249 243.00 |
DU Loans and Debts from Credit Institutions (3) | | 11 002.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 201 216.00 | 265 737.00 | | 201 216.00 |
DX Trade payables and related accounts | 8 964.00 | 5 750.00 | | 8 964.00 |
DY Tax and social security liabilities | 5 309.00 | 2 998.00 | | 5 309.00 |
EC TOTAL (IV) | 215 489.00 | 285 487.00 | | 215 489.00 |
EE Grand total (I to V) | 464 732.00 | 531 797.00 | | 464 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 72 000.00 | |
FJ Net sales | | | 72 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 72 000.00 | |
FW Other purchases and external expenses | | | 12 675.00 | |
FX Taxes, duties, and similar payments | | | 746.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 15 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 261.00 | |
GF Total Operating Expenses (II) | | | 52 819.00 | |
GG - OPERATING RESULT (I - II) | | | 19 181.00 | |
GU Total financial expenses (VI) | | | 13 151.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 7 437.00 | | |
HH Total exceptional expenses (VIII) | 2 580.00 | | | 2 580.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 580.00 | 7 437.00 | | -2 580.00 |
HK Income tax | 517.00 | 1 002.00 | | 517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 000.00 | 88 791.00 | | 72 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 067.00 | 66 849.00 | | 69 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 933.00 | 21 942.00 | | 2 933.00 |
| |
| 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 | 201 216.00 | 201 216.00 | | 201 216.00 |
8B Suppliers and Related Accounts | 8 964.00 | 8 964.00 | | 8 964.00 |
VK Loans repaid during the year | 59 672.00 | | | 59 672.00 |
VP Miscellaneous | 700.00 | | | 700.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 309.00 | 5 309.00 | | 5 309.00 |
VS Prepaid expenses | 480.00 | | | 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 180.00 | 1 180.00 | | 1 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 489.00 | 215 489.00 | | 215 489.00 |
