| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 056.00 | | 1 056.00 | 1 056.00 |
BH Other financial assets | 998.00 | | 998.00 | 998.00 |
BJ TOTAL (I) | 615 618.00 | | 615 618.00 | 615 618.00 |
BZ Other receivables | 28 875.00 | | 28 875.00 | 28 875.00 |
CF Cash and cash equivalents | 7 921.00 | | 7 921.00 | 7 921.00 |
CH Prepaid expenses | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 36 846.00 | | 36 846.00 | 36 846.00 |
CO Grand total (0 to V) | 652 463.00 | | 652 463.00 | 652 463.00 |
CU Other investments | 613 564.00 | | 613 564.00 | 613 564.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 750.00 | 3 750.00 | | 3 750.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 17 907.00 | 11 457.00 | | 17 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 176 578.00 | 6 449.00 | | 176 578.00 |
DL TOTAL (I) | 198 985.00 | 22 407.00 | | 198 985.00 |
DU Loans and Debts from Credit Institutions (3) | 112.00 | 66.00 | | 112.00 |
DV Miscellaneous Loans and Financial Debts (4) | 416 367.00 | 172 716.00 | | 416 367.00 |
DX Trade payables and related accounts | 27 537.00 | 23 834.00 | | 27 537.00 |
DY Tax and social security liabilities | 5 462.00 | | | 5 462.00 |
EA Other liabilities | 4 000.00 | 9 600.00 | | 4 000.00 |
EC TOTAL (IV) | 453 478.00 | 206 216.00 | | 453 478.00 |
EE Grand total (I to V) | 652 463.00 | 228 623.00 | | 652 463.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 000.00 | | 28 000.00 | 28 000.00 |
FJ Net sales | 28 000.00 | | 28 000.00 | 28 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 28 001.00 | |
FW Other purchases and external expenses | | | 7 506.00 | |
FX Taxes, duties, and similar payments | | | 2 184.00 | |
FY Salaries and Wages | | | 12 500.00 | |
FZ Social Security Contributions | | | 5 098.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 27 289.00 | |
GG - OPERATING RESULT (I - II) | | | 711.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 250.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 180 267.00 | |
GR Interest and similar expenses | | | 3 344.00 | |
GU Total financial expenses (VI) | | | 3 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 176 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 177 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 380.00 | | |
HH Total exceptional expenses (VIII) | | 380.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -380.00 | | |
HK Income tax | 1 056.00 | 1 144.00 | | 1 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | 208 267.00 | 10 702.00 | | 208 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 689.00 | 4 252.00 | | 31 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 176 578.00 | 6 449.00 | | 176 578.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 416 367.00 | | 416 367.00 | 416 367.00 |
8B Suppliers and Related Accounts | 27 537.00 | 27 537.00 | | 27 537.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
UT Other financial assets | 998.00 | | 998.00 | 998.00 |
VG Loans with a maturity of up to one year at origin | 112.00 | 112.00 | | 112.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 462.00 | 5 462.00 | | 5 462.00 |
VS Prepaid expenses | 28 925.00 | 28 925.00 | | 28 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 923.00 | 28 925.00 | 998.00 | 29 923.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 453 478.00 | 37 111.00 | 416 367.00 | 453 478.00 |
