| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 18 768.00 | | 18 768.00 | 18 768.00 |
BJ TOTAL (I) | 865 802.00 | | 865 802.00 | 865 802.00 |
BX Customers and related accounts | 74 546.00 | | 74 546.00 | 74 546.00 |
BZ Other receivables | 101 071.00 | | 101 071.00 | 101 071.00 |
CF Cash and cash equivalents | 15 021.00 | | 15 021.00 | 15 021.00 |
CH Prepaid expenses | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 190 792.00 | | 190 792.00 | 190 792.00 |
CO Grand total (0 to V) | 1 056 594.00 | | 1 056 594.00 | 1 056 594.00 |
CU Other investments | 847 034.00 | | 847 034.00 | 847 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | | | 7 000.00 |
DG Other reserves | 14 115.00 | | | 14 115.00 |
DH Retained earnings | | -15 229.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 248 169.00 | 36 344.00 | | 248 169.00 |
DL TOTAL (I) | 339 285.00 | 91 115.00 | | 339 285.00 |
DU Loans and Debts from Credit Institutions (3) | 632 028.00 | 164 555.00 | | 632 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 806.00 | 20 580.00 | | 36 806.00 |
DX Trade payables and related accounts | 2 340.00 | 2 424.00 | | 2 340.00 |
DY Tax and social security liabilities | 17 303.00 | 17 480.00 | | 17 303.00 |
EA Other liabilities | 28 832.00 | 11 851.00 | | 28 832.00 |
EC TOTAL (IV) | 717 309.00 | 216 890.00 | | 717 309.00 |
EE Grand total (I to V) | 1 056 594.00 | 308 006.00 | | 1 056 594.00 |
EG Accrued income and payables due within one year | 184 725.00 | 79 303.00 | | 184 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 496.00 | | 78 496.00 | 78 496.00 |
FJ Net sales | 78 496.00 | | 78 496.00 | 78 496.00 |
FR Total operating income (I) | | | 78 496.00 | |
FW Other purchases and external expenses | | | 23 595.00 | |
FX Taxes, duties, and similar payments | | | 485.00 | |
FY Salaries and Wages | | | 37 600.00 | |
FZ Social Security Contributions | | | 10 607.00 | |
GF Total Operating Expenses (II) | | | 72 287.00 | |
GG - OPERATING RESULT (I - II) | | | 6 209.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GP Total financial income (V) | | | 250 000.00 | |
GR Interest and similar expenses | | | 6 158.00 | |
GU Total financial expenses (VI) | | | 6 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 243 842.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 250 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 57.00 | | |
HD Total exceptional income (VII) | | 57.00 | | |
HE Exceptional expenses on management operations | 14.00 | | | 14.00 |
HH Total exceptional expenses (VIII) | 14.00 | | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14.00 | 57.00 | | -14.00 |
HK Income tax | 1 868.00 | -3 120.00 | | 1 868.00 |
HL TOTAL REVENUE (I + III + V + VII) | 328 496.00 | 76 381.00 | | 328 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 327.00 | 40 037.00 | | 80 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 248 169.00 | 36 344.00 | | 248 169.00 |
