| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 345 560.00 | | 345 560.00 | 345 560.00 |
BZ Other receivables | 17 956.00 | | 17 956.00 | 17 956.00 |
CF Cash and cash equivalents | 243.00 | | 243.00 | 243.00 |
CH Prepaid expenses | 54.00 | | 54.00 | 54.00 |
CJ TOTAL (II) | 18 253.00 | | 18 253.00 | 18 253.00 |
CO Grand total (0 to V) | 363 813.00 | | 363 813.00 | 363 813.00 |
CU Other investments | 345 160.00 | | 345 160.00 | 345 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 800.00 | 52 800.00 | | 52 800.00 |
DD Legal reserve (1) | 5 280.00 | 660.00 | | 5 280.00 |
DH Retained earnings | 41 589.00 | 12 549.00 | | 41 589.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 476.00 | 53 660.00 | | 50 476.00 |
DL TOTAL (I) | 150 145.00 | 119 669.00 | | 150 145.00 |
DU Loans and Debts from Credit Institutions (3) | 150 744.00 | 184 481.00 | | 150 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 300.00 | 119 567.00 | | 60 300.00 |
DX Trade payables and related accounts | 555.00 | 548.00 | | 555.00 |
DY Tax and social security liabilities | 2 069.00 | 7 290.00 | | 2 069.00 |
EC TOTAL (IV) | 213 668.00 | 311 887.00 | | 213 668.00 |
EE Grand total (I to V) | 363 813.00 | 431 556.00 | | 363 813.00 |
EG Accrued income and payables due within one year | | 161 142.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 18 700.00 | |
FJ Net sales | | | 18 700.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 18 701.00 | |
FW Other purchases and external expenses | | | 4 701.00 | |
FX Taxes, duties, and similar payments | | | 505.00 | |
FY Salaries and Wages | | | 7 958.00 | |
FZ Social Security Contributions | | | 3 744.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 17 009.00 | |
GG - OPERATING RESULT (I - II) | | | 1 692.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 53 000.00 | |
GP Total financial income (V) | | | 53 000.00 | |
GR Interest and similar expenses | | | 4 369.00 | |
GU Total financial expenses (VI) | | | 4 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 368.00 | | | 368.00 |
HH Total exceptional expenses (VIII) | 368.00 | | | 368.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -368.00 | | | -368.00 |
HK Income tax | -521.00 | -1 481.00 | | -521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 701.00 | 92 750.00 | | 71 701.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 225.00 | 39 090.00 | | 21 225.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 476.00 | 53 660.00 | | 50 476.00 |
| |
| 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 | 555.00 | 555.00 | | 555.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 300.00 | 60 300.00 | | 60 300.00 |
UT Other financial assets | 400.00 | | | 400.00 |
VH Loans with a maturity of more than one year at origin | 150 744.00 | 34 383.00 | 116 361.00 | 150 744.00 |
VP Miscellaneous | 17 956.00 | | | 17 956.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 069.00 | 2 069.00 | | 2 069.00 |
VS Prepaid expenses | 54.00 | | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 411.00 | 18 011.00 | 400.00 | 18 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 668.00 | 97 307.00 | 116 361.00 | 213 668.00 |
