| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 442.00 | | 442.00 | 442.00 |
BJ TOTAL (I) | 442.00 | | 442.00 | 442.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 6 442.00 | | 6 442.00 | 6 442.00 |
BZ Other receivables | 225 816.00 | | 225 816.00 | 225 816.00 |
CJ TOTAL (II) | 232 258.00 | | 232 258.00 | 232 258.00 |
CO Grand total (0 to V) | 232 700.00 | | 232 700.00 | 232 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DF Regulated reserves (1) | 1 114.00 | 1 114.00 | | 1 114.00 |
DG Other reserves | 7 761.00 | 7 761.00 | | 7 761.00 |
DH Retained earnings | 156 214.00 | 145 097.00 | | 156 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 141.00 | 11 117.00 | | 13 141.00 |
DL TOTAL (I) | 220 154.00 | 207 014.00 | | 220 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 9 960.00 | 1 245.00 | | 9 960.00 |
DY Tax and social security liabilities | 1 442.00 | 670.00 | | 1 442.00 |
EA Other liabilities | 1 144.00 | | | 1 144.00 |
EC TOTAL (IV) | 12 546.00 | 1 915.00 | | 12 546.00 |
EE Grand total (I to V) | 232 700.00 | 208 929.00 | | 232 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 28 744.00 | |
FR Total operating income (I) | | | 28 744.00 | |
FW Other purchases and external expenses | | | 10 438.00 | |
FX Taxes, duties, and similar payments | | | 389.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 10 828.00 | |
GG - OPERATING RESULT (I - II) | | | 17 917.00 | |
GL Other interest and similar income | | | 335.00 | |
GP Total financial income (V) | | | 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 335.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 111.00 | 4 323.00 | | 5 111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 080.00 | 24 631.00 | | 29 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 939.00 | 13 513.00 | | 15 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 141.00 | 11 117.00 | | 13 141.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 442.00 | | | 442.00 |
I4 DECREASES Grand Total | | | 442.00 | |
IO DECREASES Total including other intangible assets | | | 442.00 | |
KD ACQUISITIONS Total including other intangible assets | 442.00 | | | 442.00 |
| |
| 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 | 9 960.00 | 9 960.00 | | 9 960.00 |
UX Other trade receivables | 6 442.00 | 6 442.00 | | 6 442.00 |
VB VAT | 1 660.00 | 1 660.00 | | 1 660.00 |
VC Group and associates | 224 156.00 | 224 156.00 | | 224 156.00 |
VI Group and Associates | 1 144.00 | 1 144.00 | | 1 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 232 258.00 | 232 258.00 | | 232 258.00 |
VW VAT | 1 442.00 | 1 442.00 | | 1 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 546.00 | 12 546.00 | | 12 546.00 |
