| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 648 322.00 | | 648 322.00 | 648 322.00 |
BZ Other receivables | 14 972.00 | | 14 972.00 | 14 972.00 |
CD Marketable securities | 710 000.00 | 4 761.00 | 705 239.00 | 710 000.00 |
CF Cash and cash equivalents | 169 554.00 | | 169 554.00 | 169 554.00 |
CJ TOTAL (II) | 894 525.00 | 4 761.00 | 889 764.00 | 894 525.00 |
CO Grand total (0 to V) | 1 542 847.00 | 4 761.00 | 1 538 086.00 | 1 542 847.00 |
CU Other investments | 648 322.00 | | 648 322.00 | 648 322.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 442 241.00 | 349 831.00 | | 442 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 422.00 | 112 410.00 | | 167 422.00 |
DL TOTAL (I) | 1 159 663.00 | 1 012 241.00 | | 1 159 663.00 |
DU Loans and Debts from Credit Institutions (3) | 376 434.00 | 438 577.00 | | 376 434.00 |
DX Trade payables and related accounts | 1 989.00 | 1 992.00 | | 1 989.00 |
DY Tax and social security liabilities | | 3 127.00 | | |
EC TOTAL (IV) | 378 423.00 | 443 696.00 | | 378 423.00 |
EE Grand total (I to V) | 1 538 086.00 | 1 455 937.00 | | 1 538 086.00 |
EG Accrued income and payables due within one year | 62 906.00 | 62 458.00 | | 62 906.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 200.00 | | 10 200.00 | 10 200.00 |
FJ Net sales | 10 200.00 | | 10 200.00 | 10 200.00 |
FR Total operating income (I) | | | 10 200.00 | |
FW Other purchases and external expenses | | | 3 499.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 499.00 | |
GG - OPERATING RESULT (I - II) | | | 6 700.00 | |
GK Income from other securities and fixed asset receivables | | | 120 000.00 | |
GL Other interest and similar income | | | 9 389.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 129 389.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 761.00 | |
GR Interest and similar expenses | | | 3 325.00 | |
GU Total financial expenses (VI) | | | 8 086.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 128 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 111 347.00 | | | 111 347.00 |
HD Total exceptional income (VII) | 111 347.00 | | | 111 347.00 |
HF Exceptional expenses on capital transactions | 71 652.00 | | | 71 652.00 |
HH Total exceptional expenses (VIII) | 71 652.00 | | | 71 652.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 39 695.00 | | | 39 695.00 |
HK Income tax | 276.00 | 3 127.00 | | 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 936.00 | 135 105.00 | | 250 936.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 513.00 | 22 695.00 | | 83 513.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 422.00 | 112 410.00 | | 167 422.00 |
| |
| 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 | 1 989.00 | 1 989.00 | | 1 989.00 |
VG Loans with a maturity of up to one year at origin | 376 434.00 | 62 906.00 | 255 230.00 | 376 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 972.00 | 14 972.00 | | 14 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 378 423.00 | 64 895.00 | 255 230.00 | 378 423.00 |
