| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 392 318.00 | | 392 318.00 | 392 318.00 |
BZ Other receivables | 126 094.00 | | 126 094.00 | 126 094.00 |
CF Cash and cash equivalents | 633.00 | | 633.00 | 633.00 |
CJ TOTAL (II) | 126 727.00 | | 126 727.00 | 126 727.00 |
CO Grand total (0 to V) | 519 045.00 | | 519 045.00 | 519 045.00 |
CU Other investments | 392 318.00 | | 392 318.00 | 392 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 875.00 | 58 875.00 | | 58 875.00 |
DD Legal reserve (1) | 5 887.00 | 5 887.00 | | 5 887.00 |
DF Regulated reserves (1) | 979.00 | 979.00 | | 979.00 |
DG Other reserves | 111 992.00 | 124 111.00 | | 111 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 298 587.00 | -12 118.00 | | 298 587.00 |
DL TOTAL (I) | 476 322.00 | 177 734.00 | | 476 322.00 |
DU Loans and Debts from Credit Institutions (3) | 100.00 | 123.00 | | 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 620.00 | 30 036.00 | | 6 620.00 |
DX Trade payables and related accounts | 5 640.00 | 5 658.00 | | 5 640.00 |
DY Tax and social security liabilities | 375.00 | 2 495.00 | | 375.00 |
EA Other liabilities | 29 988.00 | 225 440.00 | | 29 988.00 |
EC TOTAL (IV) | 42 723.00 | 263 753.00 | | 42 723.00 |
EE Grand total (I to V) | 519 045.00 | 441 487.00 | | 519 045.00 |
EI Including equity loans | 6 620.00 | | | 6 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 164 040.00 | | 164 040.00 | 164 040.00 |
FJ Net sales | 164 040.00 | | 164 040.00 | 164 040.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 164 041.00 | |
FW Other purchases and external expenses | | | 5 191.00 | |
FX Taxes, duties, and similar payments | | | 391.00 | |
FY Salaries and Wages | | | 153 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 158 583.00 | |
GG - OPERATING RESULT (I - II) | | | 5 457.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 299 640.00 | |
GP Total financial income (V) | | | 299 640.00 | |
GR Interest and similar expenses | | | 6 510.00 | |
GU Total financial expenses (VI) | | | 6 510.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 293 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 298 587.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 463 681.00 | 158 331.00 | | 463 681.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 094.00 | 170 449.00 | | 165 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 298 587.00 | -12 118.00 | | 298 587.00 |
| |
| 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 | 5 640.00 | 5 640.00 | | 5 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 988.00 | 29 988.00 | | 29 988.00 |
VB VAT | 943.00 | 943.00 | | 943.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VI Group and Associates | 6 620.00 | 6 620.00 | | 6 620.00 |
VM Income taxes | 34 065.00 | 34 065.00 | | 34 065.00 |
VQ Other Taxes, Duties, and Similar Debts | 375.00 | 375.00 | | 375.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 91 086.00 | 91 086.00 | | 91 086.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 094.00 | 126 094.00 | | 126 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 724.00 | 42 724.00 | | 42 724.00 |
