| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 652 900.00 | | 652 900.00 | 652 900.00 |
BJ TOTAL (I) | 652 900.00 | | 652 900.00 | 652 900.00 |
BX Customers and related accounts | 12 480.00 | | 12 480.00 | 12 480.00 |
BZ Other receivables | 5 648.00 | | 5 648.00 | 5 648.00 |
CF Cash and cash equivalents | 20 441.00 | | 20 441.00 | 20 441.00 |
CJ TOTAL (II) | 38 569.00 | | 38 569.00 | 38 569.00 |
CO Grand total (0 to V) | 691 469.00 | | 691 469.00 | 691 469.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 20 719.00 | | | 20 719.00 |
DH Retained earnings | 13 346.00 | 13 346.00 | | 13 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 301.00 | 21 219.00 | | 15 301.00 |
DL TOTAL (I) | 54 866.00 | 39 565.00 | | 54 866.00 |
DU Loans and Debts from Credit Institutions (3) | 124 668.00 | 136 487.00 | | 124 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 450 584.00 | 451 283.00 | | 450 584.00 |
DX Trade payables and related accounts | 1 641.00 | 1 581.00 | | 1 641.00 |
DY Tax and social security liabilities | 28 955.00 | 7 349.00 | | 28 955.00 |
EA Other liabilities | 30 754.00 | 30 754.00 | | 30 754.00 |
EC TOTAL (IV) | 636 602.00 | 627 455.00 | | 636 602.00 |
EE Grand total (I to V) | 691 469.00 | 667 020.00 | | 691 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 80 400.00 | |
FJ Net sales | | | 80 400.00 | |
FO Operating subsidies | | | 3 000.00 | |
FR Total operating income (I) | | | 83 400.00 | |
FW Other purchases and external expenses | | | 2 588.00 | |
FX Taxes, duties, and similar payments | | | 10.00 | |
FY Salaries and Wages | | | 43 000.00 | |
FZ Social Security Contributions | | | 17 082.00 | |
GF Total Operating Expenses (II) | | | 62 680.00 | |
GG - OPERATING RESULT (I - II) | | | 20 720.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 3 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 128.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -128.00 | | |
HK Income tax | 2 171.00 | 3 767.00 | | 2 171.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 401.00 | 96 103.00 | | 83 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 100.00 | 74 883.00 | | 68 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 301.00 | 21 219.00 | | 15 301.00 |
