| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 267 500.00 | | 267 500.00 | 267 500.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BH Other financial assets | 1 344.00 | | 1 344.00 | 1 344.00 |
BJ TOTAL (I) | 269 004.00 | | 269 004.00 | 269 004.00 |
BX Customers and related accounts | 11 744.00 | | 11 744.00 | 11 744.00 |
BZ Other receivables | 30 377.00 | | 30 377.00 | 30 377.00 |
CF Cash and cash equivalents | 68 830.00 | | 68 830.00 | 68 830.00 |
CJ TOTAL (II) | 110 951.00 | | 110 951.00 | 110 951.00 |
CO Grand total (0 to V) | 379 955.00 | | 379 955.00 | 379 955.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 155 000.00 | 155 000.00 | | 155 000.00 |
DD Legal reserve (1) | 12 066.00 | 10 421.00 | | 12 066.00 |
DG Other reserves | 156 621.00 | 157 323.00 | | 156 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 626.00 | 16 443.00 | | 28 626.00 |
DL TOTAL (I) | 352 312.00 | 339 187.00 | | 352 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 222.00 | 2 936.00 | | 2 222.00 |
DX Trade payables and related accounts | 1 454.00 | 1 459.00 | | 1 454.00 |
DY Tax and social security liabilities | 23 968.00 | 14 418.00 | | 23 968.00 |
EC TOTAL (IV) | 27 643.00 | 18 813.00 | | 27 643.00 |
EE Grand total (I to V) | 379 955.00 | 358 000.00 | | 379 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 113 286.00 | |
FJ Net sales | | | 113 286.00 | |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 114 557.00 | |
FW Other purchases and external expenses | | | 10 256.00 | |
FX Taxes, duties, and similar payments | | | 839.00 | |
FY Salaries and Wages | | | 53 988.00 | |
FZ Social Security Contributions | | | 30 700.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 95 785.00 | |
GG - OPERATING RESULT (I - II) | | | 18 772.00 | |
GP Total financial income (V) | | | 12 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 260.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -260.00 | | |
HK Income tax | 2 735.00 | 2 109.00 | | 2 735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 145.00 | 117 398.00 | | 127 145.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 520.00 | 100 955.00 | | 98 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 625.00 | 16 443.00 | | 28 625.00 |
| |
| 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 | 1 454.00 | 1 454.00 | | 1 454.00 |
8D Social Security and Other Social Organizations | 23 968.00 | 23 968.00 | | 23 968.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 222.00 | 2 222.00 | | 2 222.00 |
UT Other financial assets | 1 344.00 | | 1 344.00 | 1 344.00 |
UX Other trade receivables | 11 744.00 | 11 744.00 | | 11 744.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 377.00 | 30 377.00 | | 30 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 465.00 | 42 121.00 | 1 344.00 | 43 465.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 644.00 | 27 644.00 | | 27 644.00 |
