| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 890 472.00 | | 1 890 472.00 | 1 890 472.00 |
BJ TOTAL (I) | 2 881 390.00 | | 2 881 390.00 | 2 881 390.00 |
BX Customers and related accounts | 25 200.00 | | 25 200.00 | 25 200.00 |
BZ Other receivables | 106 571.00 | | 106 571.00 | 106 571.00 |
CF Cash and cash equivalents | 10 748.00 | | 10 748.00 | 10 748.00 |
CJ TOTAL (II) | 142 518.00 | | 142 518.00 | 142 518.00 |
CO Grand total (0 to V) | 3 023 909.00 | | 3 023 909.00 | 3 023 909.00 |
CU Other investments | 990 919.00 | | 990 919.00 | 990 919.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 826 237.00 | 1 541 391.00 | | 1 826 237.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 294 546.00 | 284 846.00 | | 294 546.00 |
DL TOTAL (I) | 2 230 783.00 | 1 936 237.00 | | 2 230 783.00 |
DU Loans and Debts from Credit Institutions (3) | 316 841.00 | 488 543.00 | | 316 841.00 |
DV Miscellaneous Loans and Financial Debts (4) | 454 414.00 | 650 966.00 | | 454 414.00 |
DX Trade payables and related accounts | 5 220.00 | 4 920.00 | | 5 220.00 |
DY Tax and social security liabilities | 16 650.00 | 16 218.00 | | 16 650.00 |
EC TOTAL (IV) | 793 126.00 | 1 160 648.00 | | 793 126.00 |
EE Grand total (I to V) | 3 023 909.00 | 3 096 885.00 | | 3 023 909.00 |
EG Accrued income and payables due within one year | 553 261.00 | 608 052.00 | | 553 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 252 000.00 | |
FJ Net sales | | | 252 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 252 002.00 | |
FW Other purchases and external expenses | | | 8 579.00 | |
FX Taxes, duties, and similar payments | | | 446.00 | |
FY Salaries and Wages | | | 239 608.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 248 633.00 | |
GG - OPERATING RESULT (I - II) | | | 3 369.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 311 230.00 | |
GK Income from other securities and fixed asset receivables | | | 753.00 | |
GP Total financial income (V) | | | 311 984.00 | |
GR Interest and similar expenses | | | 25 606.00 | |
GU Total financial expenses (VI) | | | 25 606.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 286 378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 289 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 406.00 | | |
HH Total exceptional expenses (VIII) | | 406.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -406.00 | | |
HK Income tax | -4 799.00 | -8 429.00 | | -4 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 563 986.00 | 557 909.00 | | 563 986.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 269 440.00 | 273 063.00 | | 269 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 294 546.00 | 284 846.00 | | 294 546.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 200 000.00 | 100 000.00 | 100 000.00 | 200 000.00 |
8B Suppliers and Related Accounts | 5 220.00 | 5 220.00 | | 5 220.00 |
8K Other liabilities (including liabilities related to repo transactions) | 254 414.00 | 254 414.00 | | 254 414.00 |
UT Other financial assets | 1 890 472.00 | | 1 890 472.00 | 1 890 472.00 |
UX Other trade receivables | 25 200.00 | 25 200.00 | | 25 200.00 |
VH Loans with a maturity of more than one year at origin | 316 841.00 | 176 976.00 | 139 865.00 | 316 841.00 |
VK Loans repaid during the year | 308 406.00 | | | 308 406.00 |
VP Miscellaneous | 106 571.00 | 106 571.00 | | 106 571.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 650.00 | 16 650.00 | | 16 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 022 242.00 | 131 771.00 | 1 890 472.00 | 2 022 242.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 793 126.00 | 553 261.00 | 239 865.00 | 793 126.00 |
