| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 35 400.00 | | 35 400.00 | 35 400.00 |
BZ Other receivables | 384 666.00 | | 384 666.00 | 384 666.00 |
CD Marketable securities | 1 414 502.00 | | 1 414 502.00 | 1 414 502.00 |
CF Cash and cash equivalents | 3 227.00 | | 3 227.00 | 3 227.00 |
CJ TOTAL (II) | 1 837 794.00 | | 1 837 794.00 | 1 837 794.00 |
CO Grand total (0 to V) | 1 837 794.00 | | 1 837 794.00 | 1 837 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 4 629.00 | | | 4 629.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 511.00 | 4 729.00 | | 21 511.00 |
DL TOTAL (I) | 27 241.00 | 5 729.00 | | 27 241.00 |
DT Other Bond Issues | 1 792 133.00 | 1 263 932.00 | | 1 792 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 21 219.00 | | |
DX Trade payables and related accounts | 9 874.00 | 5 091.00 | | 9 874.00 |
DY Tax and social security liabilities | 8 546.00 | 3 485.00 | | 8 546.00 |
EC TOTAL (IV) | 1 810 553.00 | 1 293 726.00 | | 1 810 553.00 |
EE Grand total (I to V) | 1 837 794.00 | 1 299 456.00 | | 1 837 794.00 |
EG Accrued income and payables due within one year | 1 127 240.00 | 279 022.00 | | 1 127 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 000.00 | | 31 000.00 | 31 000.00 |
FJ Net sales | 31 000.00 | | 31 000.00 | 31 000.00 |
FR Total operating income (I) | | | 31 000.00 | |
FW Other purchases and external expenses | | | 5 679.00 | |
FX Taxes, duties, and similar payments | | | 14.00 | |
GF Total Operating Expenses (II) | | | 5 693.00 | |
GG - OPERATING RESULT (I - II) | | | 25 307.00 | |
GL Other interest and similar income | | | 150 570.00 | |
GP Total financial income (V) | | | 150 570.00 | |
GR Interest and similar expenses | | | 150 570.00 | |
GU Total financial expenses (VI) | | | 150 570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 307.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 796.00 | 835.00 | | 3 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181 570.00 | 64 682.00 | | 181 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 058.00 | 59 953.00 | | 160 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 511.00 | 4 729.00 | | 21 511.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 792 133.00 | 1 108 820.00 | 683 313.00 | 1 792 133.00 |
8B Suppliers and Related Accounts | 9 874.00 | 9 874.00 | | 9 874.00 |
8E Income Taxes | 3 796.00 | 3 796.00 | | 3 796.00 |
UX Other trade receivables | 35 400.00 | 35 400.00 | | 35 400.00 |
VB VAT | 1 639.00 | 1 639.00 | | 1 639.00 |
VC Group and associates | 383 027.00 | 383 027.00 | | 383 027.00 |
VJ Loans taken out during the year | 645 800.00 | | | 645 800.00 |
VK Loans repaid during the year | 232 200.00 | | | 232 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 50.00 | 50.00 | | 50.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 420 066.00 | 420 066.00 | | 420 066.00 |
VW VAT | 4 700.00 | 4 700.00 | | 4 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 810 553.00 | 1 127 240.00 | 683 313.00 | 1 810 553.00 |
