| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 265.00 | 1 206.00 | 59.00 | 1 265.00 |
BJ TOTAL (I) | 865 959.00 | 1 206.00 | 864 752.00 | 865 959.00 |
BX Customers and related accounts | 9 000.00 | | 9 000.00 | 9 000.00 |
BZ Other receivables | 191 698.00 | | 191 698.00 | 191 698.00 |
CF Cash and cash equivalents | 49 127.00 | | 49 127.00 | 49 127.00 |
CJ TOTAL (II) | 249 824.00 | | 249 824.00 | 249 824.00 |
CO Grand total (0 to V) | 1 115 783.00 | 1 206.00 | 1 114 577.00 | 1 115 783.00 |
CS Evaluated investments - equity method | 864 694.00 | | 864 694.00 | 864 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 10 698.00 | 10 638.00 | | 10 698.00 |
DG Other reserves | 203 264.00 | 202 126.00 | | 203 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 381.00 | 1 198.00 | | 181 381.00 |
DK Regulated provisions | 50 730.00 | 37 791.00 | | 50 730.00 |
DL TOTAL (I) | 596 073.00 | 401 753.00 | | 596 073.00 |
DU Loans and Debts from Credit Institutions (3) | 386 884.00 | 492 146.00 | | 386 884.00 |
DX Trade payables and related accounts | 102 666.00 | 100 670.00 | | 102 666.00 |
DY Tax and social security liabilities | 28 954.00 | 14 445.00 | | 28 954.00 |
EC TOTAL (IV) | 518 504.00 | 607 261.00 | | 518 504.00 |
EE Grand total (I to V) | 1 114 577.00 | 1 009 014.00 | | 1 114 577.00 |
EG Accrued income and payables due within one year | 232 346.00 | 223 929.00 | | 232 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 97 500.00 | | 97 500.00 | 97 500.00 |
FJ Net sales | 97 500.00 | | 97 500.00 | 97 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 210.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 100 711.00 | |
FW Other purchases and external expenses | | | 15 321.00 | |
FX Taxes, duties, and similar payments | | | 6 442.00 | |
FY Salaries and Wages | | | 40 000.00 | |
FZ Social Security Contributions | | | 29 008.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 178.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 90 950.00 | |
GG - OPERATING RESULT (I - II) | | | 9 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 189 627.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GP Total financial income (V) | | | 189 627.00 | |
GR Interest and similar expenses | | | 5 069.00 | |
GU Total financial expenses (VI) | | | 5 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 184 558.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 194 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 12 939.00 | 12 939.00 | | 12 939.00 |
HH Total exceptional expenses (VIII) | 12 939.00 | 12 939.00 | | 12 939.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 939.00 | -12 939.00 | | -12 939.00 |
HK Income tax | | 4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 290 338.00 | 121 237.00 | | 290 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 957.00 | 120 039.00 | | 108 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 381.00 | 1 198.00 | | 181 381.00 |
