| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 800 000.00 | | 800 000.00 | 800 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 800 015.00 | | 800 015.00 | 800 015.00 |
BZ Other receivables | 43 038.00 | | 43 038.00 | 43 038.00 |
CF Cash and cash equivalents | 152 663.00 | | 152 663.00 | 152 663.00 |
CJ TOTAL (II) | 195 701.00 | | 195 701.00 | 195 701.00 |
CO Grand total (0 to V) | 995 716.00 | | 995 716.00 | 995 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 500.00 | 40 500.00 | | 40 500.00 |
DD Legal reserve (1) | 5 400.00 | 5 400.00 | | 5 400.00 |
DG Other reserves | 612 385.00 | 698 407.00 | | 612 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 280 751.00 | 213 979.00 | | 280 751.00 |
DL TOTAL (I) | 939 036.00 | 958 285.00 | | 939 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 754.00 | 18 354.00 | | 48 754.00 |
DX Trade payables and related accounts | 379.00 | 44.00 | | 379.00 |
DY Tax and social security liabilities | 7 547.00 | 52 949.00 | | 7 547.00 |
EC TOTAL (IV) | 56 680.00 | 71 348.00 | | 56 680.00 |
EE Grand total (I to V) | 995 716.00 | 1 029 633.00 | | 995 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 468 000.00 | | 468 000.00 | 468 000.00 |
FJ Net sales | 468 000.00 | | 468 000.00 | 468 000.00 |
FR Total operating income (I) | | | 468 000.00 | |
FW Other purchases and external expenses | | | 2 797.00 | |
FX Taxes, duties, and similar payments | | | 57 646.00 | |
FY Salaries and Wages | | | 432 886.00 | |
GF Total Operating Expenses (II) | | | 493 329.00 | |
GG - OPERATING RESULT (I - II) | | | -25 329.00 | |
GP Total financial income (V) | | | 300 149.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 300 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 274 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2.00 | 98 000.00 | | 2.00 |
HH Total exceptional expenses (VIII) | | 97 247.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | 753.00 | | 2.00 |
HK Income tax | -5 929.00 | -6 422.00 | | -5 929.00 |
HL TOTAL REVENUE (I + III + V + VII) | 768 151.00 | 797 373.00 | | 768 151.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 487 400.00 | 583 394.00 | | 487 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 280 751.00 | 213 979.00 | | 280 751.00 |
| |
| 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 | 379.00 | 379.00 | | 379.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 754.00 | 48 754.00 | | 48 754.00 |
VP Miscellaneous | 43 038.00 | 43 038.00 | | 43 038.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 547.00 | 7 547.00 | | 7 547.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 038.00 | 43 038.00 | | 43 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 680.00 | 56 680.00 | | 56 680.00 |
