| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 466.00 | 466.00 | | 466.00 |
AT Other tangible assets | 26 474.00 | 23 038.00 | 3 435.00 | 26 474.00 |
BJ TOTAL (I) | 258 546.00 | 23 505.00 | 235 040.00 | 258 546.00 |
BZ Other receivables | 279 549.00 | | 279 549.00 | 279 549.00 |
CD Marketable securities | 154.00 | | 154.00 | 154.00 |
CF Cash and cash equivalents | 704 036.00 | | 704 036.00 | 704 036.00 |
CH Prepaid expenses | 7.00 | | 7.00 | 7.00 |
CJ TOTAL (II) | 983 747.00 | | 983 747.00 | 983 747.00 |
CO Grand total (0 to V) | 1 242 293.00 | 23 505.00 | 1 218 788.00 | 1 242 293.00 |
CU Other investments | 231 605.00 | | 231 605.00 | 231 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 574 192.00 | 574 192.00 | | 574 192.00 |
DD Legal reserve (1) | 2 977.00 | 2 974.00 | | 2 977.00 |
DG Other reserves | 203 918.00 | 203 851.00 | | 203 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 271 862.00 | 70.00 | | 271 862.00 |
DL TOTAL (I) | 1 052 951.00 | 781 088.00 | | 1 052 951.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 737.00 | 482 402.00 | | 47 737.00 |
DX Trade payables and related accounts | 3 000.00 | 3 360.00 | | 3 000.00 |
DY Tax and social security liabilities | 115 098.00 | 3 095.00 | | 115 098.00 |
EC TOTAL (IV) | 165 836.00 | 488 857.00 | | 165 836.00 |
EE Grand total (I to V) | 1 218 788.00 | 1 269 946.00 | | 1 218 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 400.00 | | 5 400.00 | 5 400.00 |
FJ Net sales | 5 400.00 | | 5 400.00 | 5 400.00 |
FR Total operating income (I) | | | 5 400.00 | |
FW Other purchases and external expenses | | | 11 468.00 | |
FX Taxes, duties, and similar payments | | | 1 224.00 | |
FY Salaries and Wages | | | 25 017.00 | |
FZ Social Security Contributions | | | 10 061.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 994.00 | |
GF Total Operating Expenses (II) | | | 48 768.00 | |
GG - OPERATING RESULT (I - II) | | | -43 368.00 | |
GH Attributed profit or transferred loss (III) | | | 420 943.00 | |
GL Other interest and similar income | | | 6 305.00 | |
GP Total financial income (V) | | | 6 305.00 | |
GR Interest and similar expenses | | | 31.00 | |
GU Total financial expenses (VI) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 383 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 292.00 | 8.00 | | 292.00 |
HD Total exceptional income (VII) | 292.00 | | | 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 292.00 | | | 292.00 |
HK Income tax | 112 278.00 | -546.00 | | 112 278.00 |
HL TOTAL REVENUE (I + III + V + VII) | 432 940.00 | 44 751.00 | | 432 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 077.00 | 44 681.00 | | 161 077.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 271 862.00 | 70.00 | | 271 862.00 |
| |
| 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 | 47 738.00 | 47 738.00 | | 47 738.00 |
8B Suppliers and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 115 099.00 | 115 099.00 | | 115 099.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 279 557.00 | 279 557.00 | | 279 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 837.00 | 165 837.00 | | 165 837.00 |
