| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 8 830.00 | | 8 830.00 | 8 830.00 |
BV Advances and down payments on orders | 8 000.00 | | 8 000.00 | 8 000.00 |
BZ Other receivables | 2 144 617.00 | | 2 144 617.00 | 2 144 617.00 |
CD Marketable securities | 5 635.00 | | 5 635.00 | 5 635.00 |
CF Cash and cash equivalents | 703.00 | | 703.00 | 703.00 |
CJ TOTAL (II) | 2 158 955.00 | | 2 158 955.00 | 2 158 955.00 |
CO Grand total (0 to V) | 2 167 785.00 | | 2 167 785.00 | 2 167 785.00 |
CU Other investments | 8 830.00 | | 8 830.00 | 8 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 2 055 165.00 | 2 041 112.00 | | 2 055 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 980.00 | 14 053.00 | | 56 980.00 |
DL TOTAL (I) | 2 120 395.00 | 2 063 415.00 | | 2 120 395.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 108.00 | 3 679.00 | | 5 108.00 |
DX Trade payables and related accounts | 1 182.00 | 1 200.00 | | 1 182.00 |
DY Tax and social security liabilities | 14 580.00 | 1 486.00 | | 14 580.00 |
EA Other liabilities | 26 520.00 | 23 662.00 | | 26 520.00 |
EC TOTAL (IV) | 47 390.00 | 30 027.00 | | 47 390.00 |
EE Grand total (I to V) | 2 167 785.00 | 2 093 442.00 | | 2 167 785.00 |
EG Accrued income and payables due within one year | 47 390.00 | 30 027.00 | | 47 390.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 844.00 | |
FX Taxes, duties, and similar payments | | | -360.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 485.00 | |
GG - OPERATING RESULT (I - II) | | | -11 485.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 84 266.00 | |
GP Total financial income (V) | | | 84 266.00 | |
GR Interest and similar expenses | | | 1 221.00 | |
GU Total financial expenses (VI) | | | 1 221.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 83 045.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 560.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 580.00 | 779.00 | | 14 580.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 267.00 | 32 867.00 | | 84 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 286.00 | 18 814.00 | | 27 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 980.00 | 14 053.00 | | 56 980.00 |
| |
| 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 | 1 182.00 | 1 182.00 | | 1 182.00 |
8E Income Taxes | 14 580.00 | 14 580.00 | | 14 580.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 520.00 | 26 520.00 | | 26 520.00 |
VB VAT | 14.00 | 14.00 | | 14.00 |
VC Group and associates | 2 091 607.00 | 2 091 607.00 | | 2 091 607.00 |
VI Group and Associates | 5 108.00 | 5 108.00 | | 5 108.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52 996.00 | 52 996.00 | | 52 996.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 144 617.00 | 2 144 617.00 | | 2 144 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 390.00 | 47 390.00 | | 47 390.00 |
