| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 323 833.00 | | 323 833.00 | 323 833.00 |
BZ Other receivables | 1 176 340.00 | | 1 176 340.00 | 1 176 340.00 |
CD Marketable securities | 32 025.00 | | 32 025.00 | 32 025.00 |
CF Cash and cash equivalents | 244 628.00 | | 244 628.00 | 244 628.00 |
CJ TOTAL (II) | 1 452 993.00 | | 1 452 993.00 | 1 452 993.00 |
CO Grand total (0 to V) | 1 776 826.00 | | 1 776 826.00 | 1 776 826.00 |
CU Other investments | 323 833.00 | | 323 833.00 | 323 833.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 374 300.00 | | | 374 300.00 |
DB Share, merger, contribution premiums, etc. | 26 433.00 | | | 26 433.00 |
DD Legal reserve (1) | 37 430.00 | | | 37 430.00 |
DG Other reserves | 978 003.00 | | | 978 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 188 012.00 | | | 188 012.00 |
DL TOTAL (I) | 1 604 178.00 | | | 1 604 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 422.00 | | | 160 422.00 |
DX Trade payables and related accounts | 3 294.00 | | | 3 294.00 |
DY Tax and social security liabilities | 8 932.00 | | | 8 932.00 |
EC TOTAL (IV) | 172 649.00 | | | 172 649.00 |
EE Grand total (I to V) | 1 776 826.00 | | | 1 776 826.00 |
EG Accrued income and payables due within one year | 172 649.00 | | | 172 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 900.00 | | 86 900.00 | 86 900.00 |
FJ Net sales | 86 900.00 | | 86 900.00 | 86 900.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 786.00 | |
FR Total operating income (I) | | | 119 686.00 | |
FW Other purchases and external expenses | | | 32 919.00 | |
FX Taxes, duties, and similar payments | | | 98.00 | |
FY Salaries and Wages | | | 69 290.00 | |
GF Total Operating Expenses (II) | | | 102 307.00 | |
GG - OPERATING RESULT (I - II) | | | 17 379.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 185 210.00 | |
GL Other interest and similar income | | | 16 287.00 | |
GP Total financial income (V) | | | 201 497.00 | |
GR Interest and similar expenses | | | 2 301.00 | |
GU Total financial expenses (VI) | | | 2 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 216 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 32 786.00 | | | 32 786.00 |
HE Exceptional expenses on management operations | 507.00 | | | 507.00 |
HH Total exceptional expenses (VIII) | 507.00 | | | 507.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -507.00 | | | -507.00 |
HK Income tax | 28 056.00 | | | 28 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | 321 183.00 | | | 321 183.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 171.00 | | | 133 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 188 012.00 | | | 188 012.00 |
| |
| 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 | 3 294.00 | 3 294.00 | | 3 294.00 |
8E Income Taxes | 6 739.00 | 6 739.00 | | 6 739.00 |
UY Staff and related accounts | 3 294.00 | | | 3 294.00 |
VB VAT | 2 193.00 | | | 2 193.00 |
VC Group and associates | 160 422.00 | | | 160 422.00 |
VI Group and Associates | 160 422.00 | 160 422.00 | | 160 422.00 |
VM Income taxes | 6 739.00 | | | 6 739.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 649.00 | 172 649.00 | | 172 649.00 |
VW VAT | 2 193.00 | 2 193.00 | | 2 193.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 649.00 | 172 649.00 | | 172 649.00 |
