| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 114 000.00 | | 114 000.00 | 114 000.00 |
BH Other financial assets | 99 371.00 | | 99 371.00 | 99 371.00 |
BJ TOTAL (I) | 1 782 371.00 | | 1 782 371.00 | 1 782 371.00 |
BX Customers and related accounts | 70 000.00 | | 70 000.00 | 70 000.00 |
BZ Other receivables | 40 784.00 | | 40 784.00 | 40 784.00 |
CF Cash and cash equivalents | 9 208.00 | | 9 208.00 | 9 208.00 |
CJ TOTAL (II) | 119 992.00 | | 119 992.00 | 119 992.00 |
CO Grand total (0 to V) | 1 902 363.00 | | 1 902 363.00 | 1 902 363.00 |
CU Other investments | 1 569 000.00 | | 1 569 000.00 | 1 569 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 524 500.00 | 225 500.00 | | 524 500.00 |
DD Legal reserve (1) | 2 535.00 | 2 535.00 | | 2 535.00 |
DG Other reserves | 148 422.00 | 44 347.00 | | 148 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 919.00 | 104 074.00 | | 43 919.00 |
DL TOTAL (I) | 719 375.00 | 376 456.00 | | 719 375.00 |
DU Loans and Debts from Credit Institutions (3) | 744 458.00 | 316 090.00 | | 744 458.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 133.00 | 266 517.00 | | 252 133.00 |
DW Advances and down payments received on current orders | 25 600.00 | | | 25 600.00 |
DX Trade payables and related accounts | 8 154.00 | 2 536.00 | | 8 154.00 |
DY Tax and social security liabilities | 41 659.00 | 111 439.00 | | 41 659.00 |
EA Other liabilities | 110 984.00 | | | 110 984.00 |
EC TOTAL (IV) | 1 182 988.00 | 696 582.00 | | 1 182 988.00 |
EE Grand total (I to V) | 1 902 363.00 | 1 073 039.00 | | 1 902 363.00 |
EG Accrued income and payables due within one year | 573 260.00 | | | 573 260.00 |
EI Including equity loans | 252 133.00 | | | 252 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 365 000.00 | | 365 000.00 | 365 000.00 |
FJ Net sales | 365 000.00 | | 365 000.00 | 365 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 462.00 | |
FQ Other income | | | 68.00 | |
FR Total operating income (I) | | | 376 530.00 | |
FW Other purchases and external expenses | | | 59 727.00 | |
FX Taxes, duties, and similar payments | | | 17 802.00 | |
FY Salaries and Wages | | | 159 030.00 | |
FZ Social Security Contributions | | | 78 697.00 | |
GE Other Expenses | | | 97.00 | |
GF Total Operating Expenses (II) | | | 315 353.00 | |
GG - OPERATING RESULT (I - II) | | | 61 176.00 | |
GL Other interest and similar income | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 19 320.00 | |
GU Total financial expenses (VI) | | | 19 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 680.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 57 937.00 | | | 57 937.00 |
HH Total exceptional expenses (VIII) | 57 937.00 | | | 57 937.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -57 937.00 | | | -57 937.00 |
HK Income tax | | 10 015.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 436 530.00 | 381 797.00 | | 436 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 392 611.00 | 277 723.00 | | 392 611.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 919.00 | 104 074.00 | | 43 919.00 |
