| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 244 962.00 | | 244 962.00 | 244 962.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 410.00 | | 1 410.00 | 1 410.00 |
BZ Other receivables | 139.00 | | 139.00 | 139.00 |
CF Cash and cash equivalents | 2 710.00 | | 2 710.00 | 2 710.00 |
CJ TOTAL (II) | 4 258.00 | | 4 258.00 | 4 258.00 |
CO Grand total (0 to V) | 249 220.00 | | 249 220.00 | 249 220.00 |
CS Evaluated investments - equity method | 244 962.00 | | 244 962.00 | 244 962.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 1 000.00 | | 700.00 |
DG Other reserves | 125 019.00 | 120 099.00 | | 125 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 760.00 | 4 621.00 | | 16 760.00 |
DK Regulated provisions | 15 875.00 | 15 875.00 | | 15 875.00 |
DL TOTAL (I) | 165 354.00 | 148 594.00 | | 165 354.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 981.00 | 84 962.00 | | 81 981.00 |
DX Trade payables and related accounts | 832.00 | 832.00 | | 832.00 |
DY Tax and social security liabilities | 1 054.00 | 12 161.00 | | 1 054.00 |
EC TOTAL (IV) | 83 866.00 | 97 954.00 | | 83 866.00 |
EE Grand total (I to V) | 249 220.00 | 246 548.00 | | 249 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 63 180.00 | |
FJ Net sales | | | 63 180.00 | |
FR Total operating income (I) | | | 63 180.00 | |
FW Other purchases and external expenses | | | 2 151.00 | |
FX Taxes, duties, and similar payments | | | 2 749.00 | |
FY Salaries and Wages | | | 32 850.00 | |
FZ Social Security Contributions | | | 8 670.00 | |
GF Total Operating Expenses (II) | | | 46 420.00 | |
GG - OPERATING RESULT (I - II) | | | 16 760.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 760.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 180.00 | 51 480.00 | | 63 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 420.00 | 46 859.00 | | 46 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 760.00 | 4 621.00 | | 16 760.00 |
| |
| 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 | 832.00 | 832.00 | | 832.00 |
8D Social Security and Other Social Organizations | 1 054.00 | 1 054.00 | | 1 054.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 981.00 | 81 981.00 | | 81 981.00 |
VS Prepaid expenses | 1 549.00 | 1 549.00 | | 1 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 549.00 | 1 549.00 | | 1 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 866.00 | 83 866.00 | | 83 866.00 |
