| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 501 000.00 | |
BZ Other receivables | | | 24 000.00 | |
CF Cash and cash equivalents | | | 25 580.00 | |
CJ TOTAL (II) | | | 49 580.00 | |
CO Grand total (0 to V) | | | 550 580.00 | |
CU Other investments | | | 501 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 21 130.00 | | | 21 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 719.00 | 21 130.00 | | 22 719.00 |
DL TOTAL (I) | 543 848.00 | 521 130.00 | | 543 848.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 763.00 | 5 763.00 | | 5 763.00 |
DX Trade payables and related accounts | 969.00 | 2 479.00 | | 969.00 |
EC TOTAL (IV) | 6 732.00 | 8 242.00 | | 6 732.00 |
EE Grand total (I to V) | 550 580.00 | 529 371.00 | | 550 580.00 |
EG Accrued income and payables due within one year | 6 732.00 | 8 242.00 | | 6 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30.00 | |
FR Total operating income (I) | | | 30.00 | |
FW Other purchases and external expenses | | | 1 259.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
FZ Social Security Contributions | | | 906.00 | |
GF Total Operating Expenses (II) | | | 2 311.00 | |
GG - OPERATING RESULT (I - II) | | | -2 281.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GP Total financial income (V) | | | 25 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 92.00 | | |
HH Total exceptional expenses (VIII) | | 92.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -92.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 030.00 | 25 000.00 | | 25 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 311.00 | 3 871.00 | | 2 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 719.00 | 21 130.00 | | 22 719.00 |