| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | 150.00 | |
BJ TOTAL (I) | | | 351 763.00 | |
BZ Other receivables | | | 3 792.00 | |
CF Cash and cash equivalents | | | 1 698.00 | |
CJ TOTAL (II) | | | 5 490.00 | |
CO Grand total (0 to V) | | | 357 378.00 | |
CU Other investments | | | 351 613.00 | |
CW Deferred expenses or loan issuance costs | | | 125.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 900.00 | 145 900.00 | | 145 900.00 |
DB Share, merger, contribution premiums, etc. | 32 358.00 | 32 358.00 | | 32 358.00 |
DD Legal reserve (1) | 3 622.00 | 2 307.00 | | 3 622.00 |
DG Other reserves | 68 820.00 | 43 827.00 | | 68 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 413.00 | 26 309.00 | | 10 413.00 |
DK Regulated provisions | 21 479.00 | 19 349.00 | | 21 479.00 |
DL TOTAL (I) | 282 593.00 | 270 049.00 | | 282 593.00 |
DU Loans and Debts from Credit Institutions (3) | 30 784.00 | 51 727.00 | | 30 784.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 505.00 | 39 721.00 | | 42 505.00 |
DX Trade payables and related accounts | 1 257.00 | 1 752.00 | | 1 257.00 |
DY Tax and social security liabilities | 240.00 | 240.00 | | 240.00 |
EC TOTAL (IV) | 74 785.00 | 93 440.00 | | 74 785.00 |
EE Grand total (I to V) | 357 378.00 | 363 489.00 | | 357 378.00 |
EG Accrued income and payables due within one year | 65 597.00 | 62 665.00 | | 65 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 4 800.00 | |
FJ Net sales | | | 4 800.00 | |
FR Total operating income (I) | | | 4 800.00 | |
FW Other purchases and external expenses | | | 1 839.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 125.00 | |
GF Total Operating Expenses (II) | | | 2 117.00 | |
GG - OPERATING RESULT (I - II) | | | 2 684.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 088.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 11 138.00 | |
GR Interest and similar expenses | | | 1 278.00 | |
GU Total financial expenses (VI) | | | 1 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 860.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 131.00 | 4 363.00 | | 2 131.00 |
HH Total exceptional expenses (VIII) | 2 131.00 | 4 363.00 | | 2 131.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 131.00 | -4 363.00 | | -2 131.00 |
HK Income tax | | -479.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 938.00 | 34 162.00 | | 15 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 525.00 | 7 853.00 | | 5 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 413.00 | 26 309.00 | | 10 413.00 |
