| |
| 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 | 27 000.00 | 2 715.00 | 24 285.00 | 27 000.00 |
BB Receivables related to investments | 58 322.00 | | 58 322.00 | 58 322.00 |
BJ TOTAL (I) | 101 517.00 | 2 715.00 | 98 802.00 | 101 517.00 |
BZ Other receivables | 1 064.00 | | 1 064.00 | 1 064.00 |
CJ TOTAL (II) | 1 064.00 | | 1 064.00 | 1 064.00 |
CO Grand total (0 to V) | 102 581.00 | 2 715.00 | 99 866.00 | 102 581.00 |
CS Evaluated investments - equity method | 16 195.00 | | 16 195.00 | 16 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 780.00 | 18 780.00 | | 18 780.00 |
DH Retained earnings | 7 918.00 | -22 901.00 | | 7 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 442.00 | 40 819.00 | | 12 442.00 |
DL TOTAL (I) | 39 140.00 | 36 698.00 | | 39 140.00 |
DU Loans and Debts from Credit Institutions (3) | 5 060.00 | 46 569.00 | | 5 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 441.00 | 27 350.00 | | 40 441.00 |
DX Trade payables and related accounts | 346.00 | 167.00 | | 346.00 |
DY Tax and social security liabilities | 14 879.00 | 10 175.00 | | 14 879.00 |
EC TOTAL (IV) | 60 726.00 | 84 262.00 | | 60 726.00 |
EE Grand total (I to V) | 99 866.00 | 120 960.00 | | 99 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | 226.00 | |
FW Other purchases and external expenses | | | 1 504.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 2 609.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 824.00 | |
GF Total Operating Expenses (II) | | | 17 163.00 | |
GG - OPERATING RESULT (I - II) | | | -17 163.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 868.00 | |
GP Total financial income (V) | | | 11 868.00 | |
GR Interest and similar expenses | | | 1 054.00 | |
GU Total financial expenses (VI) | | | 1 054.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 349.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 63 000.00 | | | 63 000.00 |
HC Reversals of provisions and transfers of expenses | 2 313.00 | | | 2 313.00 |
HD Total exceptional income (VII) | 65 313.00 | | | 65 313.00 |
HE Exceptional expenses on management operations | 81.00 | | | 81.00 |
HF Exceptional expenses on capital transactions | 43 843.00 | | | 43 843.00 |
HG Exceptional depreciation and provisions | 2 313.00 | | | 2 313.00 |
HH Total exceptional expenses (VIII) | 46 237.00 | | | 46 237.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 076.00 | | | 19 076.00 |
HK Income tax | 285.00 | 2 931.00 | | 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 181.00 | 66 334.00 | | 77 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 740.00 | 25 515.00 | | 64 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 442.00 | 40 819.00 | | 12 442.00 |
