| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BX Customers and related accounts | 41 921.00 | | 41 921.00 | 41 921.00 |
BZ Other receivables | 3 469.00 | | 3 469.00 | 3 469.00 |
CF Cash and cash equivalents | 33 710.00 | | 33 710.00 | 33 710.00 |
CJ TOTAL (II) | 79 099.00 | | 79 099.00 | 79 099.00 |
CO Grand total (0 to V) | 79 100.00 | | 79 100.00 | 79 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 600.00 | 65 600.00 | | 65 600.00 |
DB Share, merger, contribution premiums, etc. | 1 727.00 | 1 727.00 | | 1 727.00 |
DH Retained earnings | -3 964.00 | | | -3 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 648.00 | -3 964.00 | | 1 648.00 |
DJ Investment subsidies | 1.00 | | | 1.00 |
DL TOTAL (I) | 65 011.00 | 63 363.00 | | 65 011.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 126.00 | | 41.00 |
DX Trade payables and related accounts | 2 430.00 | 2 475.00 | | 2 430.00 |
DY Tax and social security liabilities | 6 987.00 | 3 567.00 | | 6 987.00 |
EA Other liabilities | 4 631.00 | 5 101.00 | | 4 631.00 |
EC TOTAL (IV) | 14 089.00 | 11 268.00 | | 14 089.00 |
EE Grand total (I to V) | 79 100.00 | 74 631.00 | | 79 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 209 604.00 | |
FJ Net sales | | | 209 604.00 | |
FR Total operating income (I) | | | 209 604.00 | |
FW Other purchases and external expenses | | | 207 332.00 | |
FX Taxes, duties, and similar payments | | | 499.00 | |
GF Total Operating Expenses (II) | | | 207 831.00 | |
GG - OPERATING RESULT (I - II) | | | 1 773.00 | |
GU Total financial expenses (VI) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 209 604.00 | 209 604.00 | | 209 604.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 956.00 | 213 568.00 | | 207 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 648.00 | -3 964.00 | | 1 648.00 |
| |
| 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 | 2 430.00 | 2 430.00 | | 2 430.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 631.00 | 4 631.00 | | 4 631.00 |
UX Other trade receivables | 41 921.00 | 41 921.00 | | 41 921.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VP Miscellaneous | 3 469.00 | 3 469.00 | | 3 469.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 987.00 | 6 987.00 | | 6 987.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 390.00 | 45 390.00 | | 45 390.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 089.00 | 14 089.00 | | 14 089.00 |
