| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BB Receivables related to investments | 43 500.00 | | 43 500.00 | 43 500.00 |
BJ TOTAL (I) | 374 580.00 | | 374 580.00 | 374 580.00 |
BX Customers and related accounts | 9 325.00 | | 9 325.00 | 9 325.00 |
BZ Other receivables | 7 217.00 | | 7 217.00 | 7 217.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 28 005.00 | | 28 005.00 | 28 005.00 |
CJ TOTAL (II) | 44 578.00 | | 44 578.00 | 44 578.00 |
CO Grand total (0 to V) | 419 158.00 | | 419 158.00 | 419 158.00 |
CU Other investments | 327 080.00 | | 327 080.00 | 327 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 284 080.00 | 284 080.00 | | 284 080.00 |
DD Legal reserve (1) | 28 408.00 | 28 408.00 | | 28 408.00 |
DG Other reserves | 26 576.00 | 9 700.00 | | 26 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 624.00 | 36 876.00 | | 36 624.00 |
DL TOTAL (I) | 375 688.00 | 359 064.00 | | 375 688.00 |
DU Loans and Debts from Credit Institutions (3) | 8 102.00 | 13 350.00 | | 8 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 121.00 | 1 250.00 | | 6 121.00 |
DX Trade payables and related accounts | 6 574.00 | 1 383.00 | | 6 574.00 |
DY Tax and social security liabilities | 22 671.00 | 22 456.00 | | 22 671.00 |
EC TOTAL (IV) | 43 469.00 | 38 440.00 | | 43 469.00 |
EE Grand total (I to V) | 419 158.00 | 397 504.00 | | 419 158.00 |
EG Accrued income and payables due within one year | 40 737.00 | 30 338.00 | | 40 737.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 242 348.00 | | 242 348.00 | 242 348.00 |
FJ Net sales | 242 348.00 | | 242 348.00 | 242 348.00 |
FQ Other income | | | 1 800.00 | |
FR Total operating income (I) | | | 244 148.00 | |
FW Other purchases and external expenses | | | 29 606.00 | |
FX Taxes, duties, and similar payments | | | 4 414.00 | |
FY Salaries and Wages | | | 102 922.00 | |
FZ Social Security Contributions | | | 61 640.00 | |
GE Other Expenses | | | 1 055.00 | |
GF Total Operating Expenses (II) | | | 199 637.00 | |
GG - OPERATING RESULT (I - II) | | | 44 511.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 307.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 579.00 | 8 506.00 | | 7 579.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244 148.00 | 234 373.00 | | 244 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 523.00 | 197 498.00 | | 207 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 624.00 | 36 876.00 | | 36 624.00 |
| |
| 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 | 6 574.00 | 6 574.00 | | 6 574.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 121.00 | 6 121.00 | | 6 121.00 |
UL Receivables related to investments | 43 500.00 | | | 43 500.00 |
UX Other trade receivables | 9 325.00 | | | 9 325.00 |
VH Loans with a maturity of more than one year at origin | 8 102.00 | 5 370.00 | 2 732.00 | 8 102.00 |
VK Loans repaid during the year | 5 248.00 | | | 5 248.00 |
VP Miscellaneous | 7 217.00 | | | 7 217.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 671.00 | 22 671.00 | | 22 671.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 042.00 | 16 542.00 | 43 500.00 | 60 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 469.00 | 40 737.00 | 2 732.00 | 43 469.00 |
