| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 442.00 | | 442.00 | 442.00 |
BJ TOTAL (I) | 442.00 | | 442.00 | 442.00 |
BV Advances and down payments on orders | 45.00 | | 45.00 | 45.00 |
BX Customers and related accounts | 4 737.00 | | 4 737.00 | 4 737.00 |
BZ Other receivables | 250 049.00 | | 250 049.00 | 250 049.00 |
CJ TOTAL (II) | 254 831.00 | | 254 831.00 | 254 831.00 |
CO Grand total (0 to V) | 255 273.00 | | 255 273.00 | 255 273.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DF Regulated reserves (1) | 1 114.00 | 1 114.00 | | 1 114.00 |
DG Other reserves | 7 761.00 | 7 761.00 | | 7 761.00 |
DH Retained earnings | 174 016.00 | 169 355.00 | | 174 016.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 168.00 | 4 661.00 | | 15 168.00 |
DL TOTAL (I) | 239 983.00 | 224 815.00 | | 239 983.00 |
DX Trade payables and related accounts | 8 760.00 | 9 960.00 | | 8 760.00 |
DY Tax and social security liabilities | 1 061.00 | 35.00 | | 1 061.00 |
EA Other liabilities | 5 469.00 | 1 273.00 | | 5 469.00 |
EC TOTAL (IV) | 15 290.00 | 11 268.00 | | 15 290.00 |
EE Grand total (I to V) | 255 273.00 | 236 083.00 | | 255 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 27 901.00 | |
FR Total operating income (I) | | | 27 901.00 | |
FW Other purchases and external expenses | | | 7 300.00 | |
FX Taxes, duties, and similar payments | | | 387.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 7 690.00 | |
GG - OPERATING RESULT (I - II) | | | 20 212.00 | |
GL Other interest and similar income | | | 426.00 | |
GP Total financial income (V) | | | 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 469.00 | 1 812.00 | | 5 469.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 327.00 | 15 344.00 | | 28 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 159.00 | 10 684.00 | | 13 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 168.00 | 4 661.00 | | 15 168.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 442.00 | | | 442.00 |
I4 DECREASES Grand Total | | | 442.00 | |
IO DECREASES Total including other intangible assets | | | 442.00 | |
KD ACQUISITIONS Total including other intangible assets | 442.00 | | | 442.00 |
| |
| 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 | 8 760.00 | 8 760.00 | | 8 760.00 |
UX Other trade receivables | 4 737.00 | 4 737.00 | | 4 737.00 |
VB VAT | 1 460.00 | 1 460.00 | | 1 460.00 |
VC Group and associates | 248 589.00 | 248 589.00 | | 248 589.00 |
VI Group and Associates | 5 469.00 | 5 469.00 | | 5 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 254 786.00 | 254 786.00 | | 254 786.00 |
VW VAT | 1 061.00 | 1 061.00 | | 1 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 290.00 | 15 290.00 | | 15 290.00 |
