| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 990.00 | | 990.00 | 990.00 |
BX Customers and related accounts | 38 400.00 | | 38 400.00 | 38 400.00 |
BZ Other receivables | 92 780.00 | | 92 780.00 | 92 780.00 |
CD Marketable securities | 18 778.00 | | 18 778.00 | 18 778.00 |
CF Cash and cash equivalents | 2 083.00 | | 2 083.00 | 2 083.00 |
CJ TOTAL (II) | 152 041.00 | | 152 041.00 | 152 041.00 |
CO Grand total (0 to V) | 153 031.00 | | 153 031.00 | 153 031.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 500.00 | | | 55 500.00 |
DB Share, merger, contribution premiums, etc. | 289 052.00 | | | 289 052.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DF Regulated reserves (1) | 906.00 | | | 906.00 |
DG Other reserves | 105 483.00 | | | 105 483.00 |
DH Retained earnings | -350 118.00 | | | -350 118.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 618.00 | | | 27 618.00 |
DL TOTAL (I) | 129 204.00 | | | 129 204.00 |
DX Trade payables and related accounts | 6 361.00 | | | 6 361.00 |
DY Tax and social security liabilities | 7 072.00 | | | 7 072.00 |
EA Other liabilities | 10 394.00 | | | 10 394.00 |
EC TOTAL (IV) | 23 827.00 | | | 23 827.00 |
EE Grand total (I to V) | 153 031.00 | | | 153 031.00 |
EG Accrued income and payables due within one year | 23 827.00 | | | 23 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 000.00 | | 32 000.00 | 32 000.00 |
FJ Net sales | 32 000.00 | | 32 000.00 | 32 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 291.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 36 292.00 | |
FW Other purchases and external expenses | | | 5 648.00 | |
FX Taxes, duties, and similar payments | | | 680.00 | |
FY Salaries and Wages | | | 19 402.00 | |
GF Total Operating Expenses (II) | | | 25 730.00 | |
GG - OPERATING RESULT (I - II) | | | 10 562.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 063.00 | |
GP Total financial income (V) | | | 17 063.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 057.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 618.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 291.00 | | | 4 291.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 354.00 | | | 53 354.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 736.00 | | | 25 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 618.00 | | | 27 618.00 |
