| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 606 873.00 | | 606 873.00 | 606 873.00 |
BX Customers and related accounts | 1 350.00 | | 1 350.00 | 1 350.00 |
BZ Other receivables | 4 655.00 | | 4 655.00 | 4 655.00 |
CF Cash and cash equivalents | 100.00 | | 100.00 | 100.00 |
CJ TOTAL (II) | 6 106.00 | | 6 105.00 | 6 106.00 |
CO Grand total (0 to V) | 612 978.00 | | 612 978.00 | 612 978.00 |
CS Evaluated investments - equity method | 606 858.00 | | 606 858.00 | 606 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | | | 1 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 821.00 | | | -1 821.00 |
DL TOTAL (I) | -621.00 | | | -621.00 |
DU Loans and Debts from Credit Institutions (3) | 362 000.00 | | | 362 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 978.00 | | | 10 978.00 |
DW Advances and down payments received on current orders | 239 930.00 | | | 239 930.00 |
DY Tax and social security liabilities | 691.00 | | | 691.00 |
EC TOTAL (IV) | 613 599.00 | | | 613 599.00 |
EE Grand total (I to V) | 612 978.00 | | | 612 978.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 4 500.00 | |
FJ Net sales | | | 4 500.00 | |
FR Total operating income (I) | | | 4 500.00 | |
FW Other purchases and external expenses | | | 2 633.00 | |
FY Salaries and Wages | | | 931.00 | |
GF Total Operating Expenses (II) | | | 3 564.00 | |
GG - OPERATING RESULT (I - II) | | | 937.00 | |
GU Total financial expenses (VI) | | | 2 758.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 500.00 | | | 4 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 321.00 | | | 6 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 821.00 | | | -1 821.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 239 930.00 | 239 930.00 | | 239 930.00 |
VG Loans with a maturity of up to one year at origin | 372 978.00 | 38 335.00 | 144 178.00 | 372 978.00 |
VQ Other Taxes, Duties, and Similar Debts | 691.00 | 691.00 | | 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 005.00 | 6 005.00 | | 6 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 613 599.00 | 278 956.00 | 144 178.00 | 613 599.00 |
