| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 809.00 | 2 809.00 | | 2 809.00 |
BH Other financial assets | 657 000.00 | | 657 000.00 | 657 000.00 |
BJ TOTAL (I) | 659 809.00 | 2 809.00 | 657 000.00 | 659 809.00 |
BZ Other receivables | 19 113.00 | | 19 113.00 | 19 113.00 |
CF Cash and cash equivalents | 1 177.00 | | 1 177.00 | 1 177.00 |
CJ TOTAL (II) | 20 290.00 | | 20 290.00 | 20 290.00 |
CO Grand total (0 to V) | 680 099.00 | 2 809.00 | 677 290.00 | 680 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 469 939.00 | 463 850.00 | | 469 939.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 747.00 | 6 089.00 | | 747.00 |
DL TOTAL (I) | 479 156.00 | 478 409.00 | | 479 156.00 |
DU Loans and Debts from Credit Institutions (3) | 137.00 | 169.00 | | 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 556.00 | 65 119.00 | | 68 556.00 |
DW Advances and down payments received on current orders | 93 768.00 | 57 407.00 | | 93 768.00 |
DX Trade payables and related accounts | 840.00 | 840.00 | | 840.00 |
DY Tax and social security liabilities | 1 833.00 | 5 432.00 | | 1 833.00 |
EA Other liabilities | 33 000.00 | 73 000.00 | | 33 000.00 |
EC TOTAL (IV) | 198 134.00 | 201 967.00 | | 198 134.00 |
EE Grand total (I to V) | 677 290.00 | 680 376.00 | | 677 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 200.00 | | 70 200.00 | 70 200.00 |
FJ Net sales | 70 200.00 | | 70 200.00 | 70 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 000.00 | |
FR Total operating income (I) | | | 73 200.00 | |
FW Other purchases and external expenses | | | 4 816.00 | |
FX Taxes, duties, and similar payments | | | 5 109.00 | |
FY Salaries and Wages | | | 60 927.00 | |
GF Total Operating Expenses (II) | | | 70 852.00 | |
GG - OPERATING RESULT (I - II) | | | 2 348.00 | |
GR Interest and similar expenses | | | 553.00 | |
GU Total financial expenses (VI) | | | 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 795.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 000.00 | 3 000.00 | | 3 000.00 |
HK Income tax | 1 048.00 | 1 075.00 | | 1 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 200.00 | 84 600.00 | | 73 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 453.00 | 78 511.00 | | 72 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 747.00 | 6 089.00 | | 747.00 |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101 556.00 | 101 556.00 | | 101 556.00 |
VG Loans with a maturity of up to one year at origin | 137.00 | 137.00 | | 137.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 833.00 | 1 833.00 | | 1 833.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 676 113.00 | 19 113.00 | 657 000.00 | 676 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 366.00 | 104 366.00 | | 104 366.00 |
