| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 670 719.00 | | 2 670 719.00 | 2 670 719.00 |
BV Advances and down payments on orders | 13 532.00 | | 13 532.00 | 13 532.00 |
BZ Other receivables | 172 372.00 | | 172 372.00 | 172 372.00 |
CF Cash and cash equivalents | 6 205.00 | | 6 205.00 | 6 205.00 |
CJ TOTAL (II) | 192 109.00 | | 192 109.00 | 192 109.00 |
CO Grand total (0 to V) | 2 862 828.00 | | 2 862 828.00 | 2 862 828.00 |
CU Other investments | 2 670 719.00 | | 2 670 719.00 | 2 670 719.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 1 241 820.00 | | | 1 241 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 214 950.00 | | | 214 950.00 |
DL TOTAL (I) | 1 457 870.00 | | | 1 457 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 362 753.00 | | | 1 362 753.00 |
DX Trade payables and related accounts | 16 407.00 | | | 16 407.00 |
DY Tax and social security liabilities | 25 799.00 | | | 25 799.00 |
EC TOTAL (IV) | 1 404 959.00 | | | 1 404 959.00 |
EE Grand total (I to V) | 2 862 828.00 | | | 2 862 828.00 |
EG Accrued income and payables due within one year | 42 206.00 | | | 42 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 092.00 | |
FX Taxes, duties, and similar payments | | | 173.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 266.00 | |
GG - OPERATING RESULT (I - II) | | | -14 266.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 231.00 | |
GP Total financial income (V) | | | 250 231.00 | |
GR Interest and similar expenses | | | 21 016.00 | |
GU Total financial expenses (VI) | | | 21 016.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 229 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 214 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 250 231.00 | | | 250 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 281.00 | | | 35 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 214 950.00 | | | 214 950.00 |
| |
| 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 | 1 362 753.00 | | 1 362 753.00 | 1 362 753.00 |
8B Suppliers and Related Accounts | 16 407.00 | 16 407.00 | | 16 407.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 799.00 | 25 799.00 | | 25 799.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 372.00 | 172 372.00 | | 172 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 404 959.00 | 42 206.00 | 1 362 753.00 | 1 404 959.00 |
