| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 9 606.00 | 8 032.00 | 1 574.00 | 9 606.00 |
BZ Other receivables | 583 711.00 | | 583 711.00 | 583 711.00 |
CF Cash and cash equivalents | 246 119.00 | | 246 119.00 | 246 119.00 |
CJ TOTAL (II) | 839 437.00 | 8 032.00 | 831 405.00 | 839 437.00 |
CO Grand total (0 to V) | 839 437.00 | 8 032.00 | 831 405.00 | 839 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 335 387.00 | 335 387.00 | | 335 387.00 |
DD Legal reserve (1) | 33 538.00 | 33 538.00 | | 33 538.00 |
DE Statutory or contractual reserves | 353 830.00 | 353 830.00 | | 353 830.00 |
DG Other reserves | 94 546.00 | 89 831.00 | | 94 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 726.00 | 4 714.00 | | 3 726.00 |
DL TOTAL (I) | 821 029.00 | 817 303.00 | | 821 029.00 |
DU Loans and Debts from Credit Institutions (3) | 86.00 | 59.00 | | 86.00 |
DX Trade payables and related accounts | 7 080.00 | 6 924.00 | | 7 080.00 |
DY Tax and social security liabilities | 3 121.00 | 2 934.00 | | 3 121.00 |
EA Other liabilities | 87.00 | 87.00 | | 87.00 |
EC TOTAL (IV) | 10 375.00 | 10 005.00 | | 10 375.00 |
EE Grand total (I to V) | 831 405.00 | 827 308.00 | | 831 405.00 |
EG Accrued income and payables due within one year | 10 375.00 | 10 005.00 | | 10 375.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FT Inventory change (goods) | | | 5 829.00 | |
FW Other purchases and external expenses | | | 4 228.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 229.00 | |
GG - OPERATING RESULT (I - II) | | | -4 229.00 | |
GL Other interest and similar income | | | 9 406.00 | |
GP Total financial income (V) | | | 9 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 450.00 | 2 357.00 | | 1 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 406.00 | 11 283.00 | | 9 406.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 680.00 | 6 569.00 | | 5 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 726.00 | 4 714.00 | | 3 726.00 |
| |
| 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 | 7 080.00 | 7 080.00 | | 7 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 87.00 | 87.00 | | 87.00 |
VA Doubtful or disputed receivables | 9 606.00 | 9 606.00 | | 9 606.00 |
VB VAT | 9 083.00 | 9 083.00 | | 9 083.00 |
VC Group and associates | 572 229.00 | 572 229.00 | | 572 229.00 |
VG Loans with a maturity of up to one year at origin | 87.00 | 87.00 | | 87.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 400.00 | 2 400.00 | | 2 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 593 318.00 | 593 318.00 | | 593 318.00 |
VW VAT | 3 121.00 | 3 121.00 | | 3 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 375.00 | 10 375.00 | | 10 375.00 |
Z1 Receivables representing loaned securities | | 8.00 | | |
