| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 230.00 | | 230.00 | 230.00 |
BJ TOTAL (I) | 539 283.00 | | 539 283.00 | 539 283.00 |
BZ Other receivables | 25 324.00 | | 25 324.00 | 25 324.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 10 423.00 | | 10 423.00 | 10 423.00 |
CJ TOTAL (II) | 85 747.00 | | 85 747.00 | 85 747.00 |
CO Grand total (0 to V) | 625 031.00 | | 625 031.00 | 625 031.00 |
CS Evaluated investments - equity method | 539 053.00 | | 539 053.00 | 539 053.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 210 658.00 | 189 393.00 | | 210 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 715.00 | 21 265.00 | | 31 715.00 |
DK Regulated provisions | 5 508.00 | 3 443.00 | | 5 508.00 |
DL TOTAL (I) | 357 881.00 | 324 101.00 | | 357 881.00 |
DU Loans and Debts from Credit Institutions (3) | 148 438.00 | 176 203.00 | | 148 438.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 382.00 | 102 150.00 | | 101 382.00 |
DX Trade payables and related accounts | | 1 490.00 | | |
DY Tax and social security liabilities | 17 330.00 | 13 776.00 | | 17 330.00 |
EC TOTAL (IV) | 267 150.00 | 293 619.00 | | 267 150.00 |
EE Grand total (I to V) | 625 031.00 | 617 720.00 | | 625 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 207.00 | |
FZ Social Security Contributions | | | 1 015.00 | |
GF Total Operating Expenses (II) | | | 5 222.00 | |
GG - OPERATING RESULT (I - II) | | | -5 222.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | 513.00 | |
GP Total financial income (V) | | | 40 513.00 | |
GR Interest and similar expenses | | | 5 453.00 | |
GU Total financial expenses (VI) | | | 5 453.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 066.00 | 2 066.00 | | 2 066.00 |
HH Total exceptional expenses (VIII) | 2 066.00 | 2 066.00 | | 2 066.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 066.00 | -2 066.00 | | -2 066.00 |
HK Income tax | -3 942.00 | -4 367.00 | | -3 942.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 513.00 | 30 000.00 | | 40 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 798.00 | 8 735.00 | | 8 798.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 715.00 | 21 265.00 | | 31 715.00 |
