| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 332 891.00 | | 332 891.00 | 332 891.00 |
BX Customers and related accounts | 41 400.00 | | 41 400.00 | 41 400.00 |
BZ Other receivables | 41 702.00 | | 41 702.00 | 41 702.00 |
CF Cash and cash equivalents | 20 981.00 | | 20 981.00 | 20 981.00 |
CJ TOTAL (II) | 104 083.00 | | 104 083.00 | 104 083.00 |
CO Grand total (0 to V) | 436 974.00 | | 436 974.00 | 436 974.00 |
CU Other investments | 332 891.00 | | 332 891.00 | 332 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 67 200.00 | 67 200.00 | | 67 200.00 |
DD Legal reserve (1) | 6 720.00 | 6 720.00 | | 6 720.00 |
DG Other reserves | 286 766.00 | 266 019.00 | | 286 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 844.00 | 28 247.00 | | 6 844.00 |
DL TOTAL (I) | 367 531.00 | 368 186.00 | | 367 531.00 |
DU Loans and Debts from Credit Institutions (3) | 32.00 | 48.00 | | 32.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 250.00 | 8 000.00 | | 13 250.00 |
DX Trade payables and related accounts | 3 395.00 | 3 272.00 | | 3 395.00 |
DY Tax and social security liabilities | 42 126.00 | 12 128.00 | | 42 126.00 |
EA Other liabilities | 10 638.00 | 15 161.00 | | 10 638.00 |
EC TOTAL (IV) | 69 442.00 | 38 610.00 | | 69 442.00 |
EE Grand total (I to V) | 436 974.00 | 406 796.00 | | 436 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 500.00 | | 131 500.00 | 131 500.00 |
FJ Net sales | 131 500.00 | | 131 500.00 | 131 500.00 |
FO Operating subsidies | | | 2 500.00 | |
FR Total operating income (I) | | | 134 000.00 | |
FW Other purchases and external expenses | | | 4 807.00 | |
FX Taxes, duties, and similar payments | | | 1 451.00 | |
FY Salaries and Wages | | | 92 000.00 | |
FZ Social Security Contributions | | | 69 752.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 168 013.00 | |
GG - OPERATING RESULT (I - II) | | | -34 013.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 140.00 | |
GP Total financial income (V) | | | 41 140.00 | |
GR Interest and similar expenses | | | 281.00 | |
GU Total financial expenses (VI) | | | 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 24 000.00 | | |
HD Total exceptional income (VII) | | 24 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 24 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 175 140.00 | 203 140.00 | | 175 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 295.00 | 174 892.00 | | 168 295.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 844.00 | 28 247.00 | | 6 844.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 13 250.00 | 13 250.00 | | 13 250.00 |
8B Suppliers and Related Accounts | 3 396.00 | 3 396.00 | | 3 396.00 |
8D Social Security and Other Social Organizations | 42 126.00 | 42 126.00 | | 42 126.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 639.00 | 10 639.00 | | 10 639.00 |
VG Loans with a maturity of up to one year at origin | 32.00 | 32.00 | | 32.00 |
VS Prepaid expenses | 83 102.00 | 83 102.00 | | 83 102.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 102.00 | 83 102.00 | | 83 102.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 443.00 | 69 443.00 | | 69 443.00 |
