| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 247.00 | 11 247.00 | | 11 247.00 |
BF Loans | 4 729 999.00 | | 4 729 999.00 | 4 729 999.00 |
BJ TOTAL (I) | 4 741 246.00 | 11 247.00 | 4 729 999.00 | 4 741 246.00 |
BZ Other receivables | 934 935.00 | | 934 935.00 | 934 935.00 |
CF Cash and cash equivalents | 35.00 | | 35.00 | 35.00 |
CJ TOTAL (II) | 934 970.00 | | 934 970.00 | 934 970.00 |
CO Grand total (0 to V) | 5 676 216.00 | 11 247.00 | 5 664 969.00 | 5 676 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 75 000.00 | 75 000.00 | | 75 000.00 |
DH Retained earnings | 3 331 488.00 | 3 295 013.00 | | 3 331 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 620.00 | 36 475.00 | | 41 620.00 |
DL TOTAL (I) | 4 198 108.00 | 4 156 488.00 | | 4 198 108.00 |
DU Loans and Debts from Credit Institutions (3) | 326 361.00 | 326 289.00 | | 326 361.00 |
DX Trade payables and related accounts | 1 805.00 | 1 805.00 | | 1 805.00 |
DY Tax and social security liabilities | 1 132 944.00 | 1 133 087.00 | | 1 132 944.00 |
EA Other liabilities | 5 750.00 | 5 150.00 | | 5 750.00 |
EC TOTAL (IV) | 1 466 861.00 | 1 466 332.00 | | 1 466 861.00 |
EE Grand total (I to V) | 5 664 969.00 | 5 622 820.00 | | 5 664 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 690.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 9 766.00 | |
GG - OPERATING RESULT (I - II) | | | -9 766.00 | |
GL Other interest and similar income | | | 67 573.00 | |
GP Total financial income (V) | | | 67 573.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 573.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 2 180.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 180.00 | | |
HK Income tax | 16 186.00 | 19 327.00 | | 16 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 573.00 | 68 276.00 | | 67 573.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 953.00 | 31 801.00 | | 25 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 620.00 | 36 475.00 | | 41 620.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 4 741 246.00 | | | 4 741 246.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 729 999.00 | |
I4 DECREASES Grand Total | | | 4 741 246.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 247.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 247.00 | | | 11 247.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 729 999.00 | | | 4 729 999.00 |
