| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 3 170.00 | 3 170.00 | | 3 170.00 |
BB Receivables related to investments | 205 022.00 | | 205 022.00 | 205 022.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BF Loans | 1 884.00 | | 1 884.00 | 1 884.00 |
BJ TOTAL (I) | 210 091.00 | 3 170.00 | 206 921.00 | 210 091.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 689.00 | | 1 689.00 | 1 689.00 |
CF Cash and cash equivalents | 104.00 | | 104.00 | 104.00 |
CJ TOTAL (II) | 1 792.00 | | 1 792.00 | 1 792.00 |
CO Grand total (0 to V) | 211 883.00 | 3 170.00 | 208 713.00 | 211 883.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | 320 000.00 | | 320 000.00 |
DH Retained earnings | -123 400.00 | -119 588.00 | | -123 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 399.00 | -3 813.00 | | 2 399.00 |
DL TOTAL (I) | 198 999.00 | 196 600.00 | | 198 999.00 |
DX Trade payables and related accounts | 2 214.00 | 2 136.00 | | 2 214.00 |
DY Tax and social security liabilities | 7 501.00 | 13 235.00 | | 7 501.00 |
EC TOTAL (IV) | 9 715.00 | 15 371.00 | | 9 715.00 |
EE Grand total (I to V) | 208 713.00 | 211 970.00 | | 208 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 20 550.00 | |
FJ Net sales | | | 20 550.00 | |
FR Total operating income (I) | | | 20 550.00 | |
FW Other purchases and external expenses | | | 2 568.00 | |
FX Taxes, duties, and similar payments | | | 2 018.00 | |
FY Salaries and Wages | | | 11 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 733.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 973.00 | |
GG - OPERATING RESULT (I - II) | | | 3 577.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 577.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 178.00 | 63.00 | | 1 178.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 178.00 | -63.00 | | -1 178.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 550.00 | 17 853.00 | | 20 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 151.00 | 21 665.00 | | 18 151.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 399.00 | -3 813.00 | | 2 399.00 |
| |
| 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 | 2 214.00 | 2 214.00 | | 2 214.00 |
UL Receivables related to investments | 124 723.00 | | | 124 723.00 |
UP Loans | 1 884.00 | | | 1 884.00 |
VP Miscellaneous | 1 689.00 | | | 1 689.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 501.00 | 7 501.00 | | 7 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 295.00 | 1 689.00 | 126 607.00 | 128 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 715.00 | 9 715.00 | | 9 715.00 |
