| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 787.00 | 216.00 | 571.00 | 787.00 |
BD Other fixed assets | 515 922.00 | | 515 922.00 | 515 922.00 |
BJ TOTAL (I) | 516 709.00 | 216.00 | 516 494.00 | 516 709.00 |
BX Customers and related accounts | 13 200.00 | | 13 200.00 | 13 200.00 |
BZ Other receivables | 1 767.00 | | 1 767.00 | 1 767.00 |
CF Cash and cash equivalents | 151 895.00 | | 151 895.00 | 151 895.00 |
CJ TOTAL (II) | 166 862.00 | | 166 862.00 | 166 862.00 |
CO Grand total (0 to V) | 683 572.00 | 216.00 | 683 356.00 | 683 572.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DG Other reserves | 61 650.00 | | | 61 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 123 206.00 | 61 800.00 | | 123 206.00 |
DL TOTAL (I) | 186 506.00 | 63 300.00 | | 186 506.00 |
DU Loans and Debts from Credit Institutions (3) | 478 139.00 | 308 957.00 | | 478 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 500.00 | | | 3 500.00 |
DX Trade payables and related accounts | 3 404.00 | 2 891.00 | | 3 404.00 |
DY Tax and social security liabilities | 4 607.00 | 930.00 | | 4 607.00 |
EA Other liabilities | 7 200.00 | 7 200.00 | | 7 200.00 |
EC TOTAL (IV) | 496 850.00 | 319 978.00 | | 496 850.00 |
EE Grand total (I to V) | 683 356.00 | 383 278.00 | | 683 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 300.00 | | 90 300.00 | 90 300.00 |
FJ Net sales | 90 300.00 | | 90 300.00 | 90 300.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 796.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 95 098.00 | |
FW Other purchases and external expenses | | | 3 851.00 | |
FX Taxes, duties, and similar payments | | | 853.00 | |
FY Salaries and Wages | | | 77 983.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 216.00 | |
GF Total Operating Expenses (II) | | | 82 903.00 | |
GG - OPERATING RESULT (I - II) | | | 12 195.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 090.00 | |
GP Total financial income (V) | | | 118 090.00 | |
GR Interest and similar expenses | | | 5 459.00 | |
GU Total financial expenses (VI) | | | 5 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 112 631.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 620.00 | | | 1 620.00 |
HL TOTAL REVENUE (I + III + V + VII) | 213 188.00 | 115 560.00 | | 213 188.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 982.00 | 53 760.00 | | 89 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 123 206.00 | 61 800.00 | | 123 206.00 |
| |
| 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 | 3 500.00 | 3 500.00 | | 3 500.00 |
8B Suppliers and Related Accounts | 3 404.00 | 3 404.00 | | 3 404.00 |
8D Social Security and Other Social Organizations | 4 607.00 | 4 607.00 | | 4 607.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 200.00 | 7 200.00 | | 7 200.00 |
VG Loans with a maturity of up to one year at origin | 478 139.00 | 76 603.00 | 295 108.00 | 478 139.00 |
VS Prepaid expenses | 14 967.00 | 14 967.00 | | 14 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 967.00 | 14 967.00 | | 14 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 496 850.00 | 95 314.00 | 295 108.00 | 496 850.00 |
