| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 608.00 | 608.00 | | 608.00 |
BJ TOTAL (I) | 1 513 778.00 | 608.00 | 1 513 170.00 | 1 513 778.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 17 251.00 | | 17 251.00 | 17 251.00 |
CF Cash and cash equivalents | 2 622.00 | | 2 622.00 | 2 622.00 |
CJ TOTAL (II) | 55 873.00 | | 55 873.00 | 55 873.00 |
CO Grand total (0 to V) | 1 569 652.00 | 608.00 | 1 569 043.00 | 1 569 652.00 |
CU Other investments | 1 513 170.00 | | 1 513 170.00 | 1 513 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 362 000.00 | 362 000.00 | | 362 000.00 |
DD Legal reserve (1) | 36 200.00 | 36 200.00 | | 36 200.00 |
DG Other reserves | 980 328.00 | 808 721.00 | | 980 328.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 726.00 | 171 607.00 | | 25 726.00 |
DK Regulated provisions | 31 170.00 | 31 170.00 | | 31 170.00 |
DL TOTAL (I) | 1 435 424.00 | 1 409 698.00 | | 1 435 424.00 |
DU Loans and Debts from Credit Institutions (3) | 33 921.00 | 167 918.00 | | 33 921.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 000.00 | | | 80 000.00 |
DX Trade payables and related accounts | 9 498.00 | 7 740.00 | | 9 498.00 |
DY Tax and social security liabilities | 10 201.00 | 5 687.00 | | 10 201.00 |
EC TOTAL (IV) | 133 620.00 | 181 345.00 | | 133 620.00 |
EE Grand total (I to V) | 1 569 043.00 | 1 591 043.00 | | 1 569 043.00 |
EI Including equity loans | 80 000.00 | | | 80 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 14 254.00 | |
FX Taxes, duties, and similar payments | | | 819.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 4 326.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 31 411.00 | |
GG - OPERATING RESULT (I - II) | | | 28 589.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 864.00 | |
GU Total financial expenses (VI) | | | 2 864.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 726.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 1 196.00 | | |
HH Total exceptional expenses (VIII) | | 1 196.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 196.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 210 000.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 275.00 | 38 394.00 | | 34 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 726.00 | 171 607.00 | | 25 726.00 |
