| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 309 904.00 | | 1 309 904.00 | 1 309 904.00 |
BV Advances and down payments on orders | 525.00 | | 525.00 | 525.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 82 672.00 | | 82 672.00 | 82 672.00 |
CF Cash and cash equivalents | 17 043.00 | | 17 043.00 | 17 043.00 |
CJ TOTAL (II) | 100 239.00 | | 100 239.00 | 100 239.00 |
CO Grand total (0 to V) | 1 410 143.00 | | 1 410 143.00 | 1 410 143.00 |
CU Other investments | 1 309 904.00 | | 1 309 904.00 | 1 309 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | 212 888.00 | 212 888.00 | | 212 888.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 913 483.00 | 874 366.00 | | 913 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -380 363.00 | 39 116.00 | | -380 363.00 |
DL TOTAL (I) | 971 008.00 | 1 351 371.00 | | 971 008.00 |
DU Loans and Debts from Credit Institutions (3) | 23 784.00 | 31 529.00 | | 23 784.00 |
DV Miscellaneous Loans and Financial Debts (4) | 260 935.00 | 649 773.00 | | 260 935.00 |
DX Trade payables and related accounts | 7 339.00 | 7 954.00 | | 7 339.00 |
DY Tax and social security liabilities | 111 077.00 | 56 915.00 | | 111 077.00 |
EA Other liabilities | 36 000.00 | 67 200.00 | | 36 000.00 |
EC TOTAL (IV) | 439 135.00 | 813 370.00 | | 439 135.00 |
EE Grand total (I to V) | 1 410 143.00 | 2 164 740.00 | | 1 410 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 211 000.00 | | 211 000.00 | 211 000.00 |
FJ Net sales | 211 000.00 | | 211 000.00 | 211 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 255.00 | |
FQ Other income | | | 344.00 | |
FR Total operating income (I) | | | 215 598.00 | |
FW Other purchases and external expenses | | | 4 649.00 | |
FX Taxes, duties, and similar payments | | | 2 329.00 | |
FY Salaries and Wages | | | 201 845.00 | |
FZ Social Security Contributions | | | 55 808.00 | |
GE Other Expenses | | | 108.00 | |
GF Total Operating Expenses (II) | | | 264 740.00 | |
GG - OPERATING RESULT (I - II) | | | -49 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 282 395.00 | |
GP Total financial income (V) | | | 282 395.00 | |
GR Interest and similar expenses | | | 304.00 | |
GU Total financial expenses (VI) | | | 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 282 091.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 232 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 979.00 | 2 772.00 | | 11 979.00 |
HB Exceptional income from capital transactions | 40 000.00 | | | 40 000.00 |
HD Total exceptional income (VII) | 51 979.00 | 2 772.00 | | 51 979.00 |
HE Exceptional expenses on management operations | 9 580.00 | 9 476.00 | | 9 580.00 |
HF Exceptional expenses on capital transactions | 671 200.00 | | | 671 200.00 |
HH Total exceptional expenses (VIII) | 680 780.00 | 9 476.00 | | 680 780.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -628 801.00 | -6 704.00 | | -628 801.00 |
HK Income tax | -15 489.00 | -27 533.00 | | -15 489.00 |
HL TOTAL REVENUE (I + III + V + VII) | 549 972.00 | 335 624.00 | | 549 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 930 335.00 | 296 508.00 | | 930 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -380 363.00 | 39 116.00 | | -380 363.00 |
| |
| 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 | 260 935.00 | 260 935.00 | | 260 935.00 |
8B Suppliers and Related Accounts | 7 339.00 | 7 339.00 | | 7 339.00 |
8D Social Security and Other Social Organizations | 111 077.00 | 111 077.00 | | 111 077.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 000.00 | 36 000.00 | | 36 000.00 |
VG Loans with a maturity of up to one year at origin | 23 784.00 | 10 095.00 | 13 690.00 | 23 784.00 |
VS Prepaid expenses | 82 672.00 | 82 672.00 | | 82 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 672.00 | 82 672.00 | | 82 672.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 439 135.00 | 425 446.00 | 13 690.00 | 439 135.00 |
