| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | 1.00 | | | 1.00 |
AR Technical installations, industrial equipment and tools | 1.00 | | | 1.00 |
AT Other tangible assets | 1.00 | | | 1.00 |
AX Advances and down payments | 1.00 | | | 1.00 |
BF Loans | 1.00 | | | 1.00 |
BH Other financial assets | 25.00 | | 25.00 | 25.00 |
BJ TOTAL (I) | 5 025.00 | | 5 025.00 | 5 025.00 |
BZ Other receivables | 18 125.00 | | 18 125.00 | 18 125.00 |
CB Subscribed and called capital, not paid | 1.00 | | | 1.00 |
CD Marketable securities | 266 000.00 | | 266 000.00 | 266 000.00 |
CF Cash and cash equivalents | 774 452.00 | | 774 452.00 | 774 452.00 |
CJ TOTAL (II) | 1 058 577.00 | | 1 058 577.00 | 1 058 577.00 |
CO Grand total (0 to V) | 1 063 602.00 | | 1 063 602.00 | 1 063 602.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 59 261.00 | | | 59 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 537 300.00 | 59 361.00 | | 537 300.00 |
DL TOTAL (I) | 597 661.00 | 60 361.00 | | 597 661.00 |
DU Loans and Debts from Credit Institutions (3) | 266 701.00 | 310 000.00 | | 266 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 658.00 | 658.00 | | 658.00 |
DY Tax and social security liabilities | 198 582.00 | | | 198 582.00 |
EC TOTAL (IV) | 465 941.00 | 310 658.00 | | 465 941.00 |
EE Grand total (I to V) | 1 063 602.00 | 371 019.00 | | 1 063 602.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 288.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 288.00 | |
GG - OPERATING RESULT (I - II) | | | -3 288.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 325.00 | |
GU Total financial expenses (VI) | | | 2 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 613.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 040 461.00 | | | 1 040 461.00 |
HD Total exceptional income (VII) | 1 040 461.00 | | | 1 040 461.00 |
HF Exceptional expenses on capital transactions | 298 966.00 | | | 298 966.00 |
HH Total exceptional expenses (VIII) | 298 966.00 | | | 298 966.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 741 495.00 | | | 741 495.00 |
HK Income tax | 198 582.00 | | | 198 582.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 040 461.00 | 71 919.00 | | 1 040 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 503 161.00 | 12 558.00 | | 503 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 537 300.00 | 59 361.00 | | 537 300.00 |
