| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 542.00 | 406.00 | 135.00 | 542.00 |
BD Other fixed assets | 416 602.00 | | 416 602.00 | 416 602.00 |
BJ TOTAL (I) | 417 144.00 | 1 990.00 | 415 153.00 | 417 144.00 |
BZ Other receivables | 320 859.00 | | 320 859.00 | 320 859.00 |
CF Cash and cash equivalents | 18 102.00 | | 18 102.00 | 18 102.00 |
CJ TOTAL (II) | 338 960.00 | | 338 960.00 | 338 960.00 |
CO Grand total (0 to V) | 756 104.00 | 1 990.00 | 754 114.00 | 756 104.00 |
CU Other investments | | 1 584.00 | -1 584.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 57 478.00 | 57 478.00 | | 57 478.00 |
DH Retained earnings | 5 692.00 | 5 195.00 | | 5 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 336 743.00 | 22 498.00 | | 336 743.00 |
DL TOTAL (I) | 402 113.00 | 87 370.00 | | 402 113.00 |
DU Loans and Debts from Credit Institutions (3) | 348 936.00 | 405 274.00 | | 348 936.00 |
DY Tax and social security liabilities | 3 065.00 | | | 3 065.00 |
EC TOTAL (IV) | 352 001.00 | 405 274.00 | | 352 001.00 |
EE Grand total (I to V) | 754 114.00 | 492 644.00 | | 754 114.00 |
EG Accrued income and payables due within one year | 291 848.00 | 56 338.00 | | 291 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 017.00 | | 48 017.00 | 48 017.00 |
FJ Net sales | 48 017.00 | | 48 017.00 | 48 017.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 48 017.00 | |
FW Other purchases and external expenses | | | 8 800.00 | |
FX Taxes, duties, and similar payments | | | 187.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 181.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 9 170.00 | |
GG - OPERATING RESULT (I - II) | | | 38 847.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 305 160.00 | |
GP Total financial income (V) | | | 305 160.00 | |
GR Interest and similar expenses | | | 5 017.00 | |
GU Total financial expenses (VI) | | | 5 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 338 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 900.00 | | |
HD Total exceptional income (VII) | | 900.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 900.00 | | |
HK Income tax | 2 247.00 | | | 2 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 353 177.00 | 38 701.00 | | 353 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 434.00 | 16 203.00 | | 16 434.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 336 743.00 | 22 498.00 | | 336 743.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 348 936.00 | 57 088.00 | 291 848.00 | 348 936.00 |
VK Loans repaid during the year | 56 338.00 | | | 56 338.00 |
VP Miscellaneous | 320 859.00 | 320 859.00 | | 320 859.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 065.00 | 3 065.00 | | 3 065.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 320 859.00 | 320 859.00 | | 320 859.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 352 001.00 | 60 153.00 | 291 848.00 | 352 001.00 |
