| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 765 550.00 | | 1 765 550.00 | 1 765 550.00 |
BZ Other receivables | 171 980.00 | | 171 980.00 | 171 980.00 |
CF Cash and cash equivalents | 229 706.00 | | 229 706.00 | 229 706.00 |
CJ TOTAL (II) | 401 686.00 | | 401 686.00 | 401 686.00 |
CO Grand total (0 to V) | 2 167 236.00 | | 2 167 236.00 | 2 167 236.00 |
CU Other investments | 1 765 550.00 | | 1 765 550.00 | 1 765 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 227 550.00 | 1 227 550.00 | | 1 227 550.00 |
DB Share, merger, contribution premiums, etc. | 476 500.00 | 476 500.00 | | 476 500.00 |
DD Legal reserve (1) | 31 682.00 | 5 675.00 | | 31 682.00 |
DH Retained earnings | 126 727.00 | 22 699.00 | | 126 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 910.00 | 130 034.00 | | 177 910.00 |
DL TOTAL (I) | 2 040 368.00 | 1 862 459.00 | | 2 040 368.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 905.00 | 108 047.00 | | 101 905.00 |
DX Trade payables and related accounts | 4 038.00 | 5 369.00 | | 4 038.00 |
DY Tax and social security liabilities | 20 924.00 | 21 824.00 | | 20 924.00 |
EC TOTAL (IV) | 126 867.00 | 135 240.00 | | 126 867.00 |
EE Grand total (I to V) | 2 167 236.00 | 1 997 699.00 | | 2 167 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 87 200.00 | | 87 200.00 | 87 200.00 |
FJ Net sales | 87 200.00 | | 87 200.00 | 87 200.00 |
FR Total operating income (I) | | | 87 200.00 | |
FW Other purchases and external expenses | | | 3 569.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FY Salaries and Wages | | | 33 600.00 | |
GF Total Operating Expenses (II) | | | 37 319.00 | |
GG - OPERATING RESULT (I - II) | | | 49 882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GP Total financial income (V) | | | 140 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 140 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 189 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 972.00 | 5 344.00 | | 11 972.00 |
HL TOTAL REVENUE (I + III + V + VII) | 227 200.00 | 174 600.00 | | 227 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 291.00 | 44 566.00 | | 49 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 910.00 | 130 034.00 | | 177 910.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 101 905.00 | 101 905.00 | | 101 905.00 |
8B Suppliers and Related Accounts | 4 038.00 | 4 038.00 | | 4 038.00 |
8E Income Taxes | 7 964.00 | 7 964.00 | | 7 964.00 |
VB VAT | 726.00 | | | 726.00 |
VC Group and associates | 171 254.00 | | | 171 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 980.00 | 171 980.00 | | 171 980.00 |
VW VAT | 12 960.00 | 12 960.00 | | 12 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 867.00 | 126 867.00 | | 126 867.00 |
