| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BX Customers and related accounts | 96 560.00 | | 96 560.00 | 96 560.00 |
BZ Other receivables | 5 750.00 | | 5 750.00 | 5 750.00 |
CF Cash and cash equivalents | 83 416.00 | | 83 416.00 | 83 416.00 |
CJ TOTAL (II) | 185 725.00 | | 185 725.00 | 185 725.00 |
CO Grand total (0 to V) | 785 725.00 | | 785 725.00 | 785 725.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 302 000.00 | 302 000.00 | | 302 000.00 |
DD Legal reserve (1) | 13 449.00 | 10 531.00 | | 13 449.00 |
DG Other reserves | 255 485.00 | 200 038.00 | | 255 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 508.00 | 58 365.00 | | 54 508.00 |
DL TOTAL (I) | 625 442.00 | 570 933.00 | | 625 442.00 |
DS Convertible Bond Issues | 428.00 | 848.00 | | 428.00 |
DU Loans and Debts from Credit Institutions (3) | 47 868.00 | 94 798.00 | | 47 868.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 027.00 | 78 089.00 | | 75 027.00 |
DX Trade payables and related accounts | 1 818.00 | 1 164.00 | | 1 818.00 |
DY Tax and social security liabilities | 3 217.00 | 4 086.00 | | 3 217.00 |
EA Other liabilities | 31 925.00 | | | 31 925.00 |
EC TOTAL (IV) | 160 284.00 | 178 986.00 | | 160 284.00 |
EE Grand total (I to V) | 785 725.00 | 749 919.00 | | 785 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 92 196.00 | | 92 196.00 | 92 196.00 |
FJ Net sales | 92 196.00 | | 92 196.00 | 92 196.00 |
FR Total operating income (I) | | | 92 196.00 | |
FW Other purchases and external expenses | | | 3 139.00 | |
FX Taxes, duties, and similar payments | | | 7 147.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 25 529.00 | |
GF Total Operating Expenses (II) | | | 83 816.00 | |
GG - OPERATING RESULT (I - II) | | | 8 380.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 168.00 | |
GP Total financial income (V) | | | 50 168.00 | |
GR Interest and similar expenses | | | 2 803.00 | |
GU Total financial expenses (VI) | | | 2 803.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 237.00 | 1 917.00 | | 1 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 364.00 | 168 907.00 | | 142 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 856.00 | 110 543.00 | | 87 856.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 508.00 | 58 365.00 | | 54 508.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 428.00 | 428.00 | | 428.00 |
8B Suppliers and Related Accounts | 1 818.00 | 1 818.00 | | 1 818.00 |
8E Income Taxes | 1 237.00 | 1 237.00 | | 1 237.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 925.00 | 31 925.00 | | 31 925.00 |
UX Other trade receivables | 96 560.00 | 96 560.00 | | 96 560.00 |
VB VAT | 5 750.00 | 5 750.00 | | 5 750.00 |
VH Loans with a maturity of more than one year at origin | 47 868.00 | 47 868.00 | | 47 868.00 |
VI Group and Associates | 75 027.00 | 75 027.00 | | 75 027.00 |
VK Loans repaid during the year | 46 930.00 | | | 46 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 310.00 | 102 310.00 | | 102 310.00 |
VW VAT | 1 980.00 | 1 980.00 | | 1 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 284.00 | 160 284.00 | | 160 284.00 |
