| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 160.00 | 1 160.00 | | 1 160.00 |
BJ TOTAL (I) | 241 308.00 | 39 850.00 | 201 458.00 | 241 308.00 |
BZ Other receivables | 6 405.00 | | 6 405.00 | 6 405.00 |
CF Cash and cash equivalents | 897.00 | | 897.00 | 897.00 |
CH Prepaid expenses | 152.00 | | 152.00 | 152.00 |
CJ TOTAL (II) | 7 454.00 | | 7 454.00 | 7 454.00 |
CO Grand total (0 to V) | 248 762.00 | 39 850.00 | 208 911.00 | 248 762.00 |
CS Evaluated investments - equity method | 240 148.00 | 38 690.00 | 201 458.00 | 240 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 072.00 | 160 072.00 | | 160 072.00 |
DD Legal reserve (1) | 1 409.00 | 1 409.00 | | 1 409.00 |
DG Other reserves | 46 545.00 | 46 545.00 | | 46 545.00 |
DH Retained earnings | -229 535.00 | -234 447.00 | | -229 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 013.00 | 4 912.00 | | 18 013.00 |
DL TOTAL (I) | -3 496.00 | -21 510.00 | | -3 496.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 609.00 | 27 359.00 | | 28 609.00 |
DX Trade payables and related accounts | 6 652.00 | 9 972.00 | | 6 652.00 |
DY Tax and social security liabilities | 28 627.00 | 15 214.00 | | 28 627.00 |
EA Other liabilities | 148 521.00 | 179 285.00 | | 148 521.00 |
EC TOTAL (IV) | 212 408.00 | 231 831.00 | | 212 408.00 |
EE Grand total (I to V) | 208 911.00 | 210 321.00 | | 208 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 112 800.00 | |
FJ Net sales | | | 112 800.00 | |
FO Operating subsidies | | | 3 000.00 | |
FQ Other income | | | 1 966.00 | |
FR Total operating income (I) | | | 117 766.00 | |
FW Other purchases and external expenses | | | 3 855.00 | |
FX Taxes, duties, and similar payments | | | 1 024.00 | |
FY Salaries and Wages | | | 61 747.00 | |
FZ Social Security Contributions | | | 31 302.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 97 928.00 | |
GG - OPERATING RESULT (I - II) | | | 19 839.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 117 766.00 | 114 768.00 | | 117 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 754.00 | 109 856.00 | | 99 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 013.00 | 4 912.00 | | 18 013.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 160.00 | | | 1 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 160.00 | | | 1 160.00 |
| |
| 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 | 6 652.00 | 6 652.00 | | 6 652.00 |
8D Social Security and Other Social Organizations | 28 626.00 | 28 626.00 | | 28 626.00 |
8K Other liabilities (including liabilities related to repo transactions) | 177 130.00 | 177 130.00 | | 177 130.00 |
UX Other trade receivables | 6 405.00 | 6 405.00 | | 6 405.00 |
VS Prepaid expenses | 152.00 | 152.00 | | 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 556.00 | 6 556.00 | | 6 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 408.00 | 212 408.00 | | 212 408.00 |
