| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 114.00 | 1 114.00 | | 1 114.00 |
BJ TOTAL (I) | 165 481.00 | 1 114.00 | 164 367.00 | 165 481.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 319.00 | | 319.00 | 319.00 |
CF Cash and cash equivalents | 434.00 | | 434.00 | 434.00 |
CJ TOTAL (II) | 15 153.00 | | 15 153.00 | 15 153.00 |
CO Grand total (0 to V) | 180 634.00 | 1 114.00 | 179 520.00 | 180 634.00 |
CS Evaluated investments - equity method | 164 367.00 | | 164 367.00 | 164 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 23 512.00 | 17 143.00 | | 23 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 529.00 | 6 369.00 | | 149 529.00 |
DL TOTAL (I) | 174 141.00 | 24 612.00 | | 174 141.00 |
DT Other Bond Issues | | 5 373.00 | | |
DW Advances and down payments received on current orders | 565.00 | 143 550.00 | | 565.00 |
DY Tax and social security liabilities | 4 814.00 | 3 524.00 | | 4 814.00 |
EC TOTAL (IV) | 5 379.00 | 152 447.00 | | 5 379.00 |
EE Grand total (I to V) | 179 520.00 | 177 059.00 | | 179 520.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 000.00 | |
FJ Net sales | | | 12 000.00 | |
FQ Other income | | | 608.00 | |
FR Total operating income (I) | | | 12 608.00 | |
FW Other purchases and external expenses | | | 2 149.00 | |
FX Taxes, duties, and similar payments | | | 222.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 2 371.00 | |
GG - OPERATING RESULT (I - II) | | | 10 236.00 | |
GP Total financial income (V) | | | 143 000.00 | |
GU Total financial expenses (VI) | | | 1 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 141 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 151 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 414.00 | 1 124.00 | | 2 414.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 608.00 | 12 000.00 | | 155 608.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 078.00 | 5 631.00 | | 6 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 529.00 | 6 369.00 | | 149 529.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 114.00 | | | 1 114.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 114.00 | | | 1 114.00 |
| |
| 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 | 4 814.00 | 4 814.00 | | 4 814.00 |
8K Other liabilities (including liabilities related to repo transactions) | 565.00 | 565.00 | | 565.00 |
UT Other financial assets | 31 241.00 | | 31 241.00 | 31 241.00 |
VS Prepaid expenses | 14 719.00 | 14 719.00 | | 14 719.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 14 719.00 | 31 241.00 | |
VY TOTAL – STATEMENT OF LIABILITIES | 5 379.00 | 5 379.00 | | 5 379.00 |
