| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 045 000.00 | | 1 045 000.00 | 1 045 000.00 |
BZ Other receivables | 79 226.00 | | 79 226.00 | 79 226.00 |
CF Cash and cash equivalents | 5 783.00 | | 5 783.00 | 5 783.00 |
CJ TOTAL (II) | 85 009.00 | | 85 009.00 | 85 009.00 |
CO Grand total (0 to V) | 1 130 009.00 | | 1 130 009.00 | 1 130 009.00 |
CU Other investments | 1 045 000.00 | | 1 045 000.00 | 1 045 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 800 701.00 | 790 508.00 | | 800 701.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 212.00 | 35 193.00 | | 17 212.00 |
DL TOTAL (I) | 1 092 913.00 | 1 100 701.00 | | 1 092 913.00 |
DU Loans and Debts from Credit Institutions (3) | 2.00 | | | 2.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 615.00 | 25 154.00 | | 35 615.00 |
DX Trade payables and related accounts | 1 455.00 | 961.00 | | 1 455.00 |
DY Tax and social security liabilities | 25.00 | 119.00 | | 25.00 |
EC TOTAL (IV) | 37 096.00 | 26 234.00 | | 37 096.00 |
EE Grand total (I to V) | 1 130 009.00 | 1 126 934.00 | | 1 130 009.00 |
EG Accrued income and payables due within one year | 37 096.00 | 26 234.00 | | 37 096.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2.00 | | | 2.00 |
| |
| 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 | | | 3 104.00 | |
FX Taxes, duties, and similar payments | | | 98.00 | |
GF Total Operating Expenses (II) | | | 3 202.00 | |
GG - OPERATING RESULT (I - II) | | | -3 201.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 000.00 | |
GL Other interest and similar income | | | 898.00 | |
GP Total financial income (V) | | | 19 898.00 | |
GR Interest and similar expenses | | | 278.00 | |
GU Total financial expenses (VI) | | | 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 619.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HK Income tax | -798.00 | -1 403.00 | | -798.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 899.00 | 38 455.00 | | 19 899.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 686.00 | 3 262.00 | | 2 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 212.00 | 35 193.00 | | 17 212.00 |
| |
| 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 | 35 615.00 | 35 615.00 | | 35 615.00 |
8B Suppliers and Related Accounts | 1 455.00 | 1 455.00 | | 1 455.00 |
VG Loans with a maturity of up to one year at origin | 2.00 | 2.00 | | 2.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 096.00 | 37 096.00 | | 37 096.00 |
