| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400 000.00 | | 400 000.00 | 400 000.00 |
BZ Other receivables | 900.00 | | 900.00 | 900.00 |
CF Cash and cash equivalents | 129 800.00 | | 129 800.00 | 129 800.00 |
CJ TOTAL (II) | 130 700.00 | | 130 700.00 | 130 700.00 |
CO Grand total (0 to V) | 530 700.00 | | 530 700.00 | 530 700.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DE Statutory or contractual reserves | 177 108.00 | | | 177 108.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 237 651.00 | 187 108.00 | | 237 651.00 |
DL TOTAL (I) | 524 759.00 | 287 108.00 | | 524 759.00 |
DU Loans and Debts from Credit Institutions (3) | 63.00 | 2 325.00 | | 63.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 000.00 | | |
DX Trade payables and related accounts | 4 113.00 | 1 760.00 | | 4 113.00 |
DY Tax and social security liabilities | 1 766.00 | | | 1 766.00 |
EA Other liabilities | | 310 000.00 | | |
EC TOTAL (IV) | 5 942.00 | 315 085.00 | | 5 942.00 |
EE Grand total (I to V) | 530 700.00 | 602 193.00 | | 530 700.00 |
EG Accrued income and payables due within one year | 5 942.00 | 315 085.00 | | 5 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 264.00 | |
FX Taxes, duties, and similar payments | | | 356.00 | |
FZ Social Security Contributions | | | 2 949.00 | |
GF Total Operating Expenses (II) | | | 6 570.00 | |
GG - OPERATING RESULT (I - II) | | | -6 570.00 | |
GH Attributed profit or transferred loss (III) | | | 250 000.00 | |
GR Interest and similar expenses | | | 1 794.00 | |
GU Total financial expenses (VI) | | | 1 794.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 794.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 241 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 949.00 | | | 2 949.00 |
HE Exceptional expenses on management operations | 2 219.00 | | | 2 219.00 |
HH Total exceptional expenses (VIII) | 2 219.00 | | | 2 219.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 219.00 | | | -2 219.00 |
HK Income tax | 1 766.00 | | | 1 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 000.00 | 200 000.00 | | 250 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 349.00 | 12 892.00 | | 12 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 237 651.00 | 187 108.00 | | 237 651.00 |
