| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 144 445.00 | | 1 144 445.00 | 1 144 445.00 |
BZ Other receivables | 444 827.00 | | 444 827.00 | 444 827.00 |
CF Cash and cash equivalents | 541 829.00 | | 541 829.00 | 541 829.00 |
CJ TOTAL (II) | 986 656.00 | | 986 656.00 | 986 656.00 |
CO Grand total (0 to V) | 2 131 101.00 | | 2 131 101.00 | 2 131 101.00 |
CU Other investments | 1 144 445.00 | | 1 144 445.00 | 1 144 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 102 420.00 | | | 1 102 420.00 |
DD Legal reserve (1) | 110 242.00 | | | 110 242.00 |
DG Other reserves | 314 699.00 | | | 314 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 048.00 | | | 105 048.00 |
DL TOTAL (I) | 1 632 409.00 | | | 1 632 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 479 571.00 | | | 479 571.00 |
DX Trade payables and related accounts | 2 634.00 | | | 2 634.00 |
DY Tax and social security liabilities | 16 487.00 | | | 16 487.00 |
EC TOTAL (IV) | 498 692.00 | | | 498 692.00 |
EE Grand total (I to V) | 2 131 101.00 | | | 2 131 101.00 |
EG Accrued income and payables due within one year | 498 692.00 | | | 498 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 865.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
FY Salaries and Wages | | | 923.00 | |
GF Total Operating Expenses (II) | | | 3 936.00 | |
GG - OPERATING RESULT (I - II) | | | -3 936.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 162 946.00 | |
GL Other interest and similar income | | | 410.00 | |
GP Total financial income (V) | | | 163 356.00 | |
GR Interest and similar expenses | | | 11 700.00 | |
GU Total financial expenses (VI) | | | 11 700.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 151 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30.00 | | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | | | -30.00 |
HK Income tax | 42 643.00 | | | 42 643.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 356.00 | | | 163 356.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 308.00 | | | 58 308.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 048.00 | | | 105 048.00 |
| |
| 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 | 479 571.00 | 479 571.00 | | 479 571.00 |
8B Suppliers and Related Accounts | 2 634.00 | 2 634.00 | | 2 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 444 827.00 | 444 827.00 | | 444 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 498 692.00 | 498 692.00 | | 498 692.00 |
