| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 311 942.00 | | 311 942.00 | 311 942.00 |
BX Customers and related accounts | 5 378.00 | | 5 378.00 | 5 378.00 |
BZ Other receivables | 2 451 322.00 | | 2 451 322.00 | 2 451 322.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 1 987 297.00 | | 1 987 297.00 | 1 987 297.00 |
CJ TOTAL (II) | 4 443 997.00 | | 4 443 997.00 | 4 443 997.00 |
CO Grand total (0 to V) | 4 755 939.00 | | 4 755 939.00 | 4 755 939.00 |
CU Other investments | 311 942.00 | | 311 942.00 | 311 942.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 1 197 285.00 | 1 084 118.00 | | 1 197 285.00 |
DH Retained earnings | 67 059.00 | 67 059.00 | | 67 059.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 481 097.00 | 393 167.00 | | 481 097.00 |
DL TOTAL (I) | 1 754 241.00 | 1 553 144.00 | | 1 754 241.00 |
DV Miscellaneous Loans and Financial Debts (4) | 852 435.00 | 952 435.00 | | 852 435.00 |
DX Trade payables and related accounts | 600.00 | 800.00 | | 600.00 |
DY Tax and social security liabilities | | 26 280.00 | | |
EA Other liabilities | 2 148 663.00 | 1 542 087.00 | | 2 148 663.00 |
EC TOTAL (IV) | 3 001 698.00 | 2 521 602.00 | | 3 001 698.00 |
EE Grand total (I to V) | 4 755 939.00 | 4 074 746.00 | | 4 755 939.00 |
EG Accrued income and payables due within one year | 3 001 698.00 | 2 521 602.00 | | 3 001 698.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 4 947.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 5 079.00 | |
GG - OPERATING RESULT (I - II) | | | -5 079.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 668 939.00 | |
GL Other interest and similar income | | | 10 373.00 | |
GM Reversals of provisions and transfers of expenses | | | -951.00 | |
GP Total financial income (V) | | | 678 361.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 678 361.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 673 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 192 186.00 | 214 798.00 | | 192 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 678 362.00 | 612 721.00 | | 678 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 265.00 | 219 554.00 | | 197 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 481 097.00 | 393 167.00 | | 481 097.00 |
