| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 101 339.00 | | 101 339.00 | 101 339.00 |
BZ Other receivables | 7 139.00 | | 7 139.00 | 7 139.00 |
CF Cash and cash equivalents | 2 811.00 | | 2 811.00 | 2 811.00 |
CJ TOTAL (II) | 9 950.00 | | 9 950.00 | 9 950.00 |
CO Grand total (0 to V) | 111 289.00 | | 111 289.00 | 111 289.00 |
CU Other investments | 101 339.00 | | 101 339.00 | 101 339.00 |
| |
| 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 | 25 179.00 | 11 489.00 | | 25 179.00 |
DH Retained earnings | 24 734.00 | 24 734.00 | | 24 734.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 672.00 | 13 690.00 | | 14 672.00 |
DK Regulated provisions | 3 314.00 | 3 308.00 | | 3 314.00 |
DL TOTAL (I) | 68 999.00 | 54 320.00 | | 68 999.00 |
DU Loans and Debts from Credit Institutions (3) | 26 175.00 | 24 149.00 | | 26 175.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 370.00 | 15 370.00 | | 15 370.00 |
DX Trade payables and related accounts | 744.00 | 720.00 | | 744.00 |
EC TOTAL (IV) | 42 289.00 | 40 239.00 | | 42 289.00 |
EE Grand total (I to V) | 111 289.00 | 94 560.00 | | 111 289.00 |
EG Accrued income and payables due within one year | 29 104.00 | 30 475.00 | | 29 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 600.00 | | 600.00 | 600.00 |
FJ Net sales | 600.00 | | 600.00 | 600.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 600.00 | |
FW Other purchases and external expenses | | | 1 747.00 | |
GF Total Operating Expenses (II) | | | 1 747.00 | |
GG - OPERATING RESULT (I - II) | | | -1 147.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 031.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 16 031.00 | |
GR Interest and similar expenses | | | 204.00 | |
GU Total financial expenses (VI) | | | 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 2 000.00 | | |
HG Exceptional depreciation and provisions | 7.00 | 214.00 | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | 2 214.00 | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7.00 | -2 214.00 | | -7.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 631.00 | 27 404.00 | | 16 631.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 958.00 | 13 714.00 | | 1 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 672.00 | 13 690.00 | | 14 672.00 |
