| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 000.00 | | 40 000.00 | 40 000.00 |
BH Other financial assets | 1 301.00 | | 1 301.00 | 1 301.00 |
BJ TOTAL (I) | 369 515.00 | | 369 515.00 | 369 515.00 |
BX Customers and related accounts | 501.00 | | 501.00 | 501.00 |
BZ Other receivables | 10 867.00 | | 10 867.00 | 10 867.00 |
CF Cash and cash equivalents | 12 129.00 | | 12 129.00 | 12 129.00 |
CJ TOTAL (II) | 23 497.00 | | 23 497.00 | 23 497.00 |
CO Grand total (0 to V) | 393 013.00 | | 393 013.00 | 393 013.00 |
CU Other investments | 328 214.00 | | 328 214.00 | 328 214.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 215 806.00 | | | 215 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 340.00 | | | 50 340.00 |
DL TOTAL (I) | 274 947.00 | | | 274 947.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 017.00 | | | 25 017.00 |
DX Trade payables and related accounts | 2 299.00 | | | 2 299.00 |
DY Tax and social security liabilities | 66 750.00 | | | 66 750.00 |
EA Other liabilities | 24 000.00 | | | 24 000.00 |
EC TOTAL (IV) | 118 066.00 | | | 118 066.00 |
EE Grand total (I to V) | 393 013.00 | | | 393 013.00 |
EG Accrued income and payables due within one year | 118 066.00 | | | 118 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 800.00 | | 148 800.00 | 148 800.00 |
FJ Net sales | 148 800.00 | | 148 800.00 | 148 800.00 |
FQ Other income | | | 40.00 | |
FR Total operating income (I) | | | 148 840.00 | |
FU Purchases of raw materials and other supplies | | | -6 425.00 | |
FW Other purchases and external expenses | | | 13 163.00 | |
FX Taxes, duties, and similar payments | | | 2 207.00 | |
FY Salaries and Wages | | | 70 747.00 | |
FZ Social Security Contributions | | | 30 230.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 109 939.00 | |
GG - OPERATING RESULT (I - II) | | | 38 901.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 000.00 | |
GL Other interest and similar income | | | 501.00 | |
GP Total financial income (V) | | | 24 501.00 | |
GR Interest and similar expenses | | | 499.00 | |
GU Total financial expenses (VI) | | | 499.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 002.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 8 165.00 | | | 8 165.00 |
HH Total exceptional expenses (VIII) | 8 165.00 | | | 8 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 165.00 | | | -8 165.00 |
HK Income tax | 4 398.00 | | | 4 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 173 341.00 | | | 173 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 001.00 | | | 123 001.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 340.00 | | | 50 340.00 |
| |
| 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 | 25 017.00 | 25 017.00 | | 25 017.00 |
8B Suppliers and Related Accounts | 2 299.00 | 2 299.00 | | 2 299.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 000.00 | 24 000.00 | | 24 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 66 750.00 | 66 750.00 | | 66 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 670.00 | 11 368.00 | 41 301.00 | 52 670.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 066.00 | 118 066.00 | | 118 066.00 |
