| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | 1 930 622.00 | | 1 930 622.00 | 1 930 622.00 |
BX Customers and related accounts | 34 200.00 | | 34 200.00 | 34 200.00 |
BZ Other receivables | 1 015.00 | | 1 015.00 | 1 015.00 |
CF Cash and cash equivalents | 897.00 | | 897.00 | 897.00 |
CH Prepaid expenses | 2 418.00 | | 2 418.00 | 2 418.00 |
CJ TOTAL (II) | 38 530.00 | | 38 530.00 | 38 530.00 |
CO Grand total (0 to V) | 1 969 153.00 | | 1 969 153.00 | 1 969 153.00 |
CU Other investments | 1 930 622.00 | | 1 930 622.00 | 1 930 622.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 500.00 | 91 500.00 | | 91 500.00 |
DD Legal reserve (1) | 9 150.00 | 9 150.00 | | 9 150.00 |
DH Retained earnings | 919 389.00 | 879 052.00 | | 919 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 731.00 | 40 336.00 | | 68 731.00 |
DL TOTAL (I) | 1 088 770.00 | 1 020 039.00 | | 1 088 770.00 |
DU Loans and Debts from Credit Institutions (3) | 135.00 | 188 103.00 | | 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 842 317.00 | 718 600.00 | | 842 317.00 |
DX Trade payables and related accounts | 2 181.00 | 2 559.00 | | 2 181.00 |
DY Tax and social security liabilities | 30 548.00 | 39 814.00 | | 30 548.00 |
EA Other liabilities | 5 200.00 | 4 750.00 | | 5 200.00 |
EC TOTAL (IV) | 880 382.00 | 953 828.00 | | 880 382.00 |
EE Grand total (I to V) | 1 969 153.00 | 1 973 867.00 | | 1 969 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 228 000.00 | | 228 000.00 | 228 000.00 |
FJ Net sales | 228 000.00 | | 228 000.00 | 228 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 328.00 | |
FR Total operating income (I) | | | 235 328.00 | |
FW Other purchases and external expenses | | | 55 740.00 | |
FX Taxes, duties, and similar payments | | | 7 456.00 | |
FY Salaries and Wages | | | 122 956.00 | |
FZ Social Security Contributions | | | 65 361.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 181.00 | |
GF Total Operating Expenses (II) | | | 251 696.00 | |
GG - OPERATING RESULT (I - II) | | | -16 368.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 104 543.00 | |
GP Total financial income (V) | | | 104 543.00 | |
GR Interest and similar expenses | | | 17 460.00 | |
GU Total financial expenses (VI) | | | 17 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 87 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 683.00 | | | 4 683.00 |
HD Total exceptional income (VII) | 4 683.00 | | | 4 683.00 |
HE Exceptional expenses on management operations | 5 059.00 | 133.00 | | 5 059.00 |
HF Exceptional expenses on capital transactions | 1 606.00 | | | 1 606.00 |
HH Total exceptional expenses (VIII) | 6 665.00 | 133.00 | | 6 665.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 982.00 | -133.00 | | -1 982.00 |
HL TOTAL REVENUE (I + III + V + VII) | 344 554.00 | 343 198.00 | | 344 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 275 822.00 | 302 862.00 | | 275 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 731.00 | 40 336.00 | | 68 731.00 |
| |
| 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 | 842 317.00 | 842 317.00 | | 842 317.00 |
8B Suppliers and Related Accounts | 2 181.00 | 2 181.00 | | 2 181.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 200.00 | 5 200.00 | | 5 200.00 |
VG Loans with a maturity of up to one year at origin | 135.00 | 135.00 | | 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 548.00 | 30 548.00 | | 30 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 633.00 | 37 633.00 | | 37 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 880 382.00 | 880 382.00 | | 880 382.00 |
