| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 118.00 | | 118.00 | 118.00 |
BJ TOTAL (I) | 957 280.00 | 270 000.00 | 687 280.00 | 957 280.00 |
BZ Other receivables | 766 537.00 | | 766 537.00 | 766 537.00 |
CD Marketable securities | 80 200.00 | | 80 200.00 | 80 200.00 |
CF Cash and cash equivalents | 47 073.00 | | 47 073.00 | 47 073.00 |
CJ TOTAL (II) | 893 810.00 | | 893 810.00 | 893 810.00 |
CO Grand total (0 to V) | 1 851 090.00 | 270 000.00 | 1 581 090.00 | 1 851 090.00 |
CS Evaluated investments - equity method | 957 162.00 | 270 000.00 | 687 162.00 | 957 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 953 500.00 | 953 500.00 | | 953 500.00 |
DD Legal reserve (1) | 95 350.00 | 95 350.00 | | 95 350.00 |
DG Other reserves | 102 929.00 | 98 221.00 | | 102 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 638.00 | 4 708.00 | | 1 638.00 |
DL TOTAL (I) | 1 153 417.00 | 1 151 779.00 | | 1 153 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 420 383.00 | 47 505.00 | | 420 383.00 |
DX Trade payables and related accounts | | 740.00 | | |
DY Tax and social security liabilities | 289.00 | 831.00 | | 289.00 |
EA Other liabilities | 7 001.00 | 22 354.00 | | 7 001.00 |
EC TOTAL (IV) | 427 673.00 | 71 430.00 | | 427 673.00 |
EE Grand total (I to V) | 1 581 090.00 | 1 223 209.00 | | 1 581 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 020.00 | | 5 020.00 | 5 020.00 |
FJ Net sales | 5 020.00 | | 5 020.00 | 5 020.00 |
FR Total operating income (I) | | | 5 020.00 | |
FW Other purchases and external expenses | | | 6 280.00 | |
GF Total Operating Expenses (II) | | | 6 280.00 | |
GG - OPERATING RESULT (I - II) | | | -1 260.00 | |
GL Other interest and similar income | | | 8 435.00 | |
GP Total financial income (V) | | | 8 435.00 | |
GR Interest and similar expenses | | | 5 248.00 | |
GU Total financial expenses (VI) | | | 5 248.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 289.00 | 831.00 | | 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 455.00 | 12 758.00 | | 13 455.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 816.00 | 8 050.00 | | 11 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 638.00 | 4 708.00 | | 1 638.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 289.00 | 289.00 | | 289.00 |
8K Other liabilities (including liabilities related to repo transactions) | 427 384.00 | 427 384.00 | | 427 384.00 |
UX Other trade receivables | 766 537.00 | 766 537.00 | | 766 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 766 537.00 | 766 537.00 | | 766 537.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 427 673.00 | 427 673.00 | | 427 673.00 |
