| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 355.00 | 4 355.00 | | 4 355.00 |
AT Other tangible assets | 12 276.00 | 8 905.00 | 3 371.00 | 12 276.00 |
BD Other fixed assets | 35 000.00 | | 35 000.00 | 35 000.00 |
BH Other financial assets | 4 778.00 | | 4 778.00 | 4 778.00 |
BJ TOTAL (I) | 350 658.00 | 13 260.00 | 337 398.00 | 350 658.00 |
BX Customers and related accounts | 5 755.00 | | 5 755.00 | 5 755.00 |
BZ Other receivables | 640 280.00 | | 640 280.00 | 640 280.00 |
CD Marketable securities | 109 199.00 | | 109 199.00 | 109 199.00 |
CF Cash and cash equivalents | 30 393.00 | | 30 393.00 | 30 393.00 |
CJ TOTAL (II) | 785 626.00 | | 785 626.00 | 785 626.00 |
CO Grand total (0 to V) | 1 136 284.00 | 13 260.00 | 1 123 024.00 | 1 136 284.00 |
CU Other investments | 294 249.00 | | 294 249.00 | 294 249.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 34 101.00 | 32 000.00 | | 34 101.00 |
DG Other reserves | 519 535.00 | 585 634.00 | | 519 535.00 |
DH Retained earnings | | -80 999.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 703.00 | 42 001.00 | | 36 703.00 |
DL TOTAL (I) | 1 090 339.00 | 1 078 636.00 | | 1 090 339.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 032.00 | 65.00 | | 5 032.00 |
DX Trade payables and related accounts | 4 806.00 | 4 806.00 | | 4 806.00 |
DY Tax and social security liabilities | 22 848.00 | 15 037.00 | | 22 848.00 |
EC TOTAL (IV) | 32 686.00 | 19 908.00 | | 32 686.00 |
EE Grand total (I to V) | 1 123 024.00 | 1 098 544.00 | | 1 123 024.00 |
EG Accrued income and payables due within one year | 32 686.00 | 19 908.00 | | 32 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 8 736.00 | |
FJ Net sales | | | 8 736.00 | |
FQ Other income | | | 582.00 | |
FR Total operating income (I) | | | 9 318.00 | |
FW Other purchases and external expenses | | | 3 164.00 | |
FX Taxes, duties, and similar payments | | | 7 271.00 | |
FY Salaries and Wages | | | 4 800.00 | |
FZ Social Security Contributions | | | 4 839.00 | |
GB Operating Expenses - Provisions | | | 300.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 20 374.00 | |
GG - OPERATING RESULT (I - II) | | | -11 055.00 | |
GP Total financial income (V) | | | 45 863.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 081.00 | 7 053.00 | | 2 081.00 |
HD Total exceptional income (VII) | 2 081.00 | 7 053.00 | | 2 081.00 |
HE Exceptional expenses on management operations | 186.00 | 694.00 | | 186.00 |
HH Total exceptional expenses (VIII) | 186.00 | 694.00 | | 186.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 895.00 | 6 359.00 | | 1 895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 262.00 | 64 644.00 | | 57 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 560.00 | 22 642.00 | | 20 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 703.00 | 42 001.00 | | 36 703.00 |
| |
| 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 | 4 806.00 | 4 806.00 | | 4 806.00 |
8D Social Security and Other Social Organizations | 15 226.00 | 15 226.00 | | 15 226.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 654.00 | 12 654.00 | | 12 654.00 |
UT Other financial assets | 4 778.00 | | 4 778.00 | 4 778.00 |
UX Other trade receivables | 5 755.00 | 5 755.00 | | 5 755.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 640 280.00 | 640 280.00 | | 640 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 650 812.00 | 646 035.00 | 4 778.00 | 650 812.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 686.00 | 32 686.00 | | 32 686.00 |
