| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 354 396.00 | | 6 354 396.00 | 6 354 396.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 9 626.00 | | 9 626.00 | 9 626.00 |
CF Cash and cash equivalents | 1 637.00 | | 1 637.00 | 1 637.00 |
CJ TOTAL (II) | 11 263.00 | | 11 263.00 | 11 263.00 |
CO Grand total (0 to V) | 6 365 659.00 | | 6 365 659.00 | 6 365 659.00 |
CS Evaluated investments - equity method | 6 354 396.00 | | 6 354 396.00 | 6 354 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 397 326.00 | 3 397 326.00 | | 3 397 326.00 |
DD Legal reserve (1) | 198 574.00 | 197 580.00 | | 198 574.00 |
DG Other reserves | 2 744 343.00 | 2 725 463.00 | | 2 744 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 990.00 | 19 874.00 | | 2 990.00 |
DL TOTAL (I) | 6 343 233.00 | 6 340 243.00 | | 6 343 233.00 |
DU Loans and Debts from Credit Institutions (3) | 9 169.00 | | | 9 169.00 |
DX Trade payables and related accounts | 9 198.00 | 5 876.00 | | 9 198.00 |
DY Tax and social security liabilities | 4 060.00 | 26 680.00 | | 4 060.00 |
EA Other liabilities | | 72 000.00 | | |
EC TOTAL (IV) | 22 426.00 | 104 556.00 | | 22 426.00 |
EE Grand total (I to V) | 6 365 659.00 | 6 444 799.00 | | 6 365 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 60 000.00 | |
FJ Net sales | | | 60 000.00 | |
FQ Other income | | | 70.00 | |
FR Total operating income (I) | | | 60 070.00 | |
FW Other purchases and external expenses | | | 24 157.00 | |
FX Taxes, duties, and similar payments | | | 850.00 | |
FY Salaries and Wages | | | 38 933.00 | |
FZ Social Security Contributions | | | 20 461.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 84 402.00 | |
GG - OPERATING RESULT (I - II) | | | -24 333.00 | |
GP Total financial income (V) | | | 28 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 44 618.00 | | | 44 618.00 |
HH Total exceptional expenses (VIII) | 44 618.00 | | | 44 618.00 |
HK Income tax | 1 163.00 | 9 257.00 | | 1 163.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 173.00 | 90 682.00 | | 133 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 183.00 | 70 808.00 | | 130 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 990.00 | 19 874.00 | | 2 990.00 |
| |
| 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 | 9 198.00 | 9 198.00 | | 9 198.00 |
UL Receivables related to investments | 1 904 213.00 | | 1 904 213.00 | 1 904 213.00 |
VG Loans with a maturity of up to one year at origin | 9 169.00 | 9 169.00 | | 9 169.00 |
VP Miscellaneous | 9 626.00 | 9 626.00 | | 9 626.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 060.00 | 4 060.00 | | 4 060.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 913 839.00 | 9 626.00 | 1 904 213.00 | 1 913 839.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 426.00 | 22 426.00 | | 22 426.00 |
