| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 145 489.00 | | 145 489.00 | 145 489.00 |
BX Customers and related accounts | 21 595.00 | | 21 595.00 | 21 595.00 |
BZ Other receivables | 112 988.00 | | 112 988.00 | 112 988.00 |
CF Cash and cash equivalents | 6 904.00 | | 6 904.00 | 6 904.00 |
CJ TOTAL (II) | 141 488.00 | | 141 488.00 | 141 488.00 |
CO Grand total (0 to V) | 286 977.00 | | 286 977.00 | 286 977.00 |
CU Other investments | 145 489.00 | | 145 489.00 | 145 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 141 000.00 | 141 000.00 | | 141 000.00 |
DD Legal reserve (1) | 3 896.00 | 3 775.00 | | 3 896.00 |
DG Other reserves | 60 018.00 | 57 734.00 | | 60 018.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 362.00 | 2 404.00 | | 362.00 |
DL TOTAL (I) | 205 276.00 | 204 914.00 | | 205 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 591.00 | 727.00 | | 71 591.00 |
DX Trade payables and related accounts | 480.00 | 614.00 | | 480.00 |
DY Tax and social security liabilities | 8 640.00 | 24 583.00 | | 8 640.00 |
DZ Fixed asset liabilities and related accounts | 990.00 | 990.00 | | 990.00 |
EA Other liabilities | | 54 000.00 | | |
EC TOTAL (IV) | 81 701.00 | 80 913.00 | | 81 701.00 |
EE Grand total (I to V) | 286 977.00 | 285 827.00 | | 286 977.00 |
EG Accrued income and payables due within one year | 81 701.00 | 80 913.00 | | 81 701.00 |
EI Including equity loans | 71 591.00 | | | 71 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 000.00 | | 102 000.00 | 102 000.00 |
FJ Net sales | 102 000.00 | | 102 000.00 | 102 000.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 102 000.00 | |
FW Other purchases and external expenses | | | 2 305.00 | |
FX Taxes, duties, and similar payments | | | 603.00 | |
FY Salaries and Wages | | | 98 730.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 101 638.00 | |
GG - OPERATING RESULT (I - II) | | | 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 102 000.00 | 85 250.00 | | 102 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 638.00 | 82 846.00 | | 101 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 362.00 | 2 404.00 | | 362.00 |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
8D Social Security and Other Social Organizations | 5 041.00 | 5 041.00 | | 5 041.00 |
8J Fixed Asset Liabilities and Related Accounts | 990.00 | 990.00 | | 990.00 |
UX Other trade receivables | 21 595.00 | | | 21 595.00 |
VB VAT | 6 346.00 | | | 6 346.00 |
VC Group and associates | 106 642.00 | | | 106 642.00 |
VI Group and Associates | 71 591.00 | 71 591.00 | | 71 591.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 584.00 | 134 584.00 | | 134 584.00 |
VW VAT | 3 599.00 | 3 599.00 | | 3 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 701.00 | 81 701.00 | | 81 701.00 |
