| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 384.00 | | 384.00 | 384.00 |
BZ Other receivables | 2 790 956.00 | | 2 790 956.00 | 2 790 956.00 |
CF Cash and cash equivalents | 6 891.00 | | 6 891.00 | 6 891.00 |
CJ TOTAL (II) | 2 798 231.00 | | 2 798 231.00 | 2 798 231.00 |
CO Grand total (0 to V) | 2 798 231.00 | | 2 798 231.00 | 2 798 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 185 000.00 | 185 000.00 | | 185 000.00 |
DD Legal reserve (1) | 18 500.00 | 18 500.00 | | 18 500.00 |
DG Other reserves | 300 000.00 | 300 000.00 | | 300 000.00 |
DH Retained earnings | 1 577 136.00 | 1 235 774.00 | | 1 577 136.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 637.00 | 341 362.00 | | 22 637.00 |
DL TOTAL (I) | 2 103 273.00 | 2 080 636.00 | | 2 103 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 690 229.00 | 686 234.00 | | 690 229.00 |
DX Trade payables and related accounts | 3 546.00 | 2 501.00 | | 3 546.00 |
EA Other liabilities | 1 184.00 | 1 184.00 | | 1 184.00 |
EC TOTAL (IV) | 694 958.00 | 689 919.00 | | 694 958.00 |
EE Grand total (I to V) | 2 798 231.00 | 2 770 554.00 | | 2 798 231.00 |
EI Including equity loans | 690 229.00 | | | 690 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 246.00 | |
FX Taxes, duties, and similar payments | | | 1 051.00 | |
GF Total Operating Expenses (II) | | | 6 297.00 | |
GG - OPERATING RESULT (I - II) | | | -6 297.00 | |
GL Other interest and similar income | | | 45 883.00 | |
GP Total financial income (V) | | | 45 883.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 299 313.00 | | |
HD Total exceptional income (VII) | | 445 358.00 | | |
HE Exceptional expenses on management operations | 12 955.00 | | | 12 955.00 |
HH Total exceptional expenses (VIII) | 12 955.00 | | | 12 955.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 955.00 | 445 358.00 | | -12 955.00 |
HK Income tax | 3 995.00 | 109 726.00 | | 3 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 883.00 | 492 274.00 | | 45 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 246.00 | 150 912.00 | | 23 246.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 637.00 | 341 362.00 | | 22 637.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 546.00 | 3 546.00 | | 3 546.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 184.00 | 1 184.00 | | 1 184.00 |
VC Group and associates | 2 790 956.00 | 2 790 956.00 | | 2 790 956.00 |
VI Group and Associates | 690 229.00 | 690 229.00 | | 690 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 790 956.00 | 2 790 956.00 | | 2 790 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 694 958.00 | 694 958.00 | | 694 958.00 |
