| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 10 472.00 | | 10 472.00 | 10 472.00 |
BJ TOTAL (I) | 363 633.00 | | 363 633.00 | 363 633.00 |
BZ Other receivables | 114 091.00 | | 114 091.00 | 114 091.00 |
CF Cash and cash equivalents | 84 355.00 | | 84 355.00 | 84 355.00 |
CJ TOTAL (II) | 198 446.00 | | 198 446.00 | 198 446.00 |
CO Grand total (0 to V) | 562 079.00 | | 562 079.00 | 562 079.00 |
CU Other investments | 353 161.00 | | 353 161.00 | 353 161.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 272 651.00 | 207 343.00 | | 272 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 219 797.00 | 65 309.00 | | 219 797.00 |
DL TOTAL (I) | 510 048.00 | 290 251.00 | | 510 048.00 |
DU Loans and Debts from Credit Institutions (3) | | 21 378.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 50 101.00 | 132 183.00 | | 50 101.00 |
DX Trade payables and related accounts | 1 930.00 | 1 930.00 | | 1 930.00 |
DY Tax and social security liabilities | | 39 716.00 | | |
EC TOTAL (IV) | 52 031.00 | 195 207.00 | | 52 031.00 |
EE Grand total (I to V) | 562 079.00 | 485 458.00 | | 562 079.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 780.00 | |
GF Total Operating Expenses (II) | | | 3 780.00 | |
GG - OPERATING RESULT (I - II) | | | -3 780.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 216 086.00 | |
GL Other interest and similar income | | | 173.00 | |
GP Total financial income (V) | | | 216 259.00 | |
GR Interest and similar expenses | | | 230.00 | |
GU Total financial expenses (VI) | | | 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216 030.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 212 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 548.00 | -8 960.00 | | -7 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 216 259.00 | 62 453.00 | | 216 259.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 538.00 | -2 856.00 | | -3 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 219 797.00 | 65 309.00 | | 219 797.00 |
| |
| 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 | 50 101.00 | 50 101.00 | | 50 101.00 |
8B Suppliers and Related Accounts | 1 930.00 | 1 930.00 | | 1 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 091.00 | 114 091.00 | | 114 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 031.00 | 52 031.00 | | 52 031.00 |
