| |
| 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 | 65 579.00 | 65 579.00 | | 65 579.00 |
AT Other tangible assets | 51 426.00 | 47 928.00 | 3 499.00 | 51 426.00 |
BB Receivables related to investments | 958 869.00 | | 958 869.00 | 958 869.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 3 283 469.00 | 113 507.00 | 3 169 962.00 | 3 283 469.00 |
BZ Other receivables | 3 837 561.00 | | 3 837 561.00 | 3 837 561.00 |
CF Cash and cash equivalents | 273 639.00 | | 273 639.00 | 273 639.00 |
CH Prepaid expenses | 646.00 | | 646.00 | 646.00 |
CJ TOTAL (II) | 4 111 846.00 | | 4 111 846.00 | 4 111 846.00 |
CO Grand total (0 to V) | 7 395 314.00 | 113 507.00 | 7 281 808.00 | 7 395 314.00 |
CU Other investments | 2 206 595.00 | | 2 206 595.00 | 2 206 595.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 000.00 | 2 500 000.00 | | 2 500 000.00 |
DB Share, merger, contribution premiums, etc. | 111 939.00 | 111 939.00 | | 111 939.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 4 260 214.00 | 4 290 337.00 | | 4 260 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 005.00 | 97 876.00 | | 100 005.00 |
DL TOTAL (I) | 6 976 158.00 | 7 004 153.00 | | 6 976 158.00 |
DV Miscellaneous Loans and Financial Debts (4) | 296 298.00 | 301 155.00 | | 296 298.00 |
DX Trade payables and related accounts | 5 682.00 | 6 272.00 | | 5 682.00 |
DY Tax and social security liabilities | 3 343.00 | 13 293.00 | | 3 343.00 |
EA Other liabilities | 326.00 | 326.00 | | 326.00 |
EC TOTAL (IV) | 305 649.00 | 321 046.00 | | 305 649.00 |
EE Grand total (I to V) | 7 281 808.00 | 7 325 199.00 | | 7 281 808.00 |
EG Accrued income and payables due within one year | 305 649.00 | 321 046.00 | | 305 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 50 002.00 | |
FW Other purchases and external expenses | | | 17 819.00 | |
FX Taxes, duties, and similar payments | | | 1 111.00 | |
FY Salaries and Wages | | | 35 290.00 | |
FZ Social Security Contributions | | | 15 520.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 330.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 71 072.00 | |
GG - OPERATING RESULT (I - II) | | | -21 069.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 683.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 64 683.00 | |
GR Interest and similar expenses | | | 2 513.00 | |
GU Total financial expenses (VI) | | | 2 513.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 15 520.00 | 14 777.00 | | 15 520.00 |
HB Exceptional income from capital transactions | 4 800.00 | | | 4 800.00 |
HD Total exceptional income (VII) | 4 800.00 | | | 4 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 800.00 | | | 4 800.00 |
HK Income tax | -54 104.00 | -57 036.00 | | -54 104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 486.00 | 123 056.00 | | 119 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 480.00 | 25 179.00 | | 19 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 005.00 | 97 876.00 | | 100 005.00 |
