| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 415 500.00 | | 2 415 500.00 | 2 415 500.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 99 791.00 | | 99 791.00 | 99 791.00 |
BZ Other receivables | 37 480.00 | | 37 480.00 | 37 480.00 |
CF Cash and cash equivalents | 3 854.00 | | 3 854.00 | 3 854.00 |
CJ TOTAL (II) | 141 125.00 | | 141 125.00 | 141 125.00 |
CO Grand total (0 to V) | 2 556 625.00 | | 2 556 625.00 | 2 556 625.00 |
CU Other investments | 2 415 500.00 | | 2 415 500.00 | 2 415 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 182 000.00 | 2 182 000.00 | | 2 182 000.00 |
DD Legal reserve (1) | 964.00 | 529.00 | | 964.00 |
DH Retained earnings | 18 325.00 | 10 052.00 | | 18 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 660.00 | 8 708.00 | | 6 660.00 |
DL TOTAL (I) | 2 207 949.00 | 2 201 289.00 | | 2 207 949.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 756.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 211 170.00 | 211 170.00 | | 211 170.00 |
DX Trade payables and related accounts | 34 576.00 | 21 481.00 | | 34 576.00 |
DY Tax and social security liabilities | 58 624.00 | 25 205.00 | | 58 624.00 |
EA Other liabilities | 44 307.00 | 8 371.00 | | 44 307.00 |
EC TOTAL (IV) | 348 676.00 | 271 983.00 | | 348 676.00 |
EE Grand total (I to V) | 2 556 625.00 | 2 473 272.00 | | 2 556 625.00 |
EG Accrued income and payables due within one year | 137 506.00 | 60 813.00 | | 137 506.00 |
EI Including equity loans | 211 170.00 | | | 211 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 163 944.00 | |
FJ Net sales | | | 163 944.00 | |
FO Operating subsidies | | | 3 718.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 223.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 186 892.00 | |
FW Other purchases and external expenses | | | 11 748.00 | |
FX Taxes, duties, and similar payments | | | 657.00 | |
FY Salaries and Wages | | | 150 860.00 | |
FZ Social Security Contributions | | | 15 884.00 | |
GE Other Expenses | | | 76.00 | |
GF Total Operating Expenses (II) | | | 179 225.00 | |
GG - OPERATING RESULT (I - II) | | | 7 667.00 | |
GR Interest and similar expenses | | | 35.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 15.00 | 2 599.00 | | 15.00 |
HH Total exceptional expenses (VIII) | 15.00 | 2 599.00 | | 15.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15.00 | -2 599.00 | | -15.00 |
HK Income tax | 957.00 | 1 995.00 | | 957.00 |
HL TOTAL REVENUE (I + III + V + VII) | 186 892.00 | 213 513.00 | | 186 892.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 232.00 | 204 805.00 | | 180 232.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 660.00 | 8 708.00 | | 6 660.00 |
| |
| 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 | 34 576.00 | 34 576.00 | | 34 576.00 |
8D Social Security and Other Social Organizations | 58 624.00 | 58 624.00 | | 58 624.00 |
8K Other liabilities (including liabilities related to repo transactions) | 255 477.00 | 44 307.00 | | 255 477.00 |
UX Other trade receivables | 37 480.00 | 37 480.00 | | 37 480.00 |
UY Staff and related accounts | 99 791.00 | 99 791.00 | | 99 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 271.00 | 137 271.00 | | 137 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 348 676.00 | 137 506.00 | | 348 676.00 |
