| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BJ TOTAL (I) | 67 355.00 | | 67 355.00 | 67 355.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 3 160.00 | | 3 160.00 | 3 160.00 |
CF Cash and cash equivalents | 4 678.00 | | 4 678.00 | 4 678.00 |
CJ TOTAL (II) | 15 038.00 | | 15 038.00 | 15 038.00 |
CO Grand total (0 to V) | 82 393.00 | | 82 393.00 | 82 393.00 |
CS Evaluated investments - equity method | 67 355.00 | | 67 355.00 | 67 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 444.00 | 4 444.00 | | 4 444.00 |
DD Legal reserve (1) | 444.00 | 222.00 | | 444.00 |
DH Retained earnings | 45 368.00 | -61 185.00 | | 45 368.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 313.00 | 106 775.00 | | 24 313.00 |
DL TOTAL (I) | 74 569.00 | 50 256.00 | | 74 569.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 379.00 | | |
DX Trade payables and related accounts | 2 143.00 | 23 738.00 | | 2 143.00 |
DY Tax and social security liabilities | 2 018.00 | 3 625.00 | | 2 018.00 |
EA Other liabilities | 3 662.00 | 3 609.00 | | 3 662.00 |
EC TOTAL (IV) | 7 824.00 | 31 352.00 | | 7 824.00 |
EE Grand total (I to V) | 82 393.00 | 81 608.00 | | 82 393.00 |
EG Accrued income and payables due within one year | 7 824.00 | 31 352.00 | | 7 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 000.00 | |
FJ Net sales | | | 3 000.00 | |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 579.00 | |
FX Taxes, duties, and similar payments | | | 118.00 | |
GF Total Operating Expenses (II) | | | 697.00 | |
GG - OPERATING RESULT (I - II) | | | 2 303.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 063.00 | | |
HB Exceptional income from capital transactions | 22 062.00 | | | 22 062.00 |
HD Total exceptional income (VII) | 22 062.00 | 1 063.00 | | 22 062.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 062.00 | 1 063.00 | | 22 062.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 062.00 | 108 958.00 | | 25 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 750.00 | 2 183.00 | | 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 313.00 | 106 775.00 | | 24 313.00 |
