| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 930.00 | | 930.00 | 930.00 |
BJ TOTAL (I) | 183 430.00 | | 183 430.00 | 183 430.00 |
BV Advances and down payments on orders | 45.00 | | 45.00 | 45.00 |
BZ Other receivables | 96.00 | | 96.00 | 96.00 |
CF Cash and cash equivalents | 319.00 | | 319.00 | 319.00 |
CJ TOTAL (II) | 460.00 | | 460.00 | 460.00 |
CO Grand total (0 to V) | 183 890.00 | | 183 890.00 | 183 890.00 |
CU Other investments | 182 500.00 | | 182 500.00 | 182 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DH Retained earnings | 38 664.00 | 12 049.00 | | 38 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 435.00 | 26 616.00 | | 36 435.00 |
DL TOTAL (I) | 75 650.00 | 39 214.00 | | 75 650.00 |
DU Loans and Debts from Credit Institutions (3) | 66 724.00 | 90 825.00 | | 66 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 910.00 | 10 910.00 | | 7 910.00 |
DX Trade payables and related accounts | 1 021.00 | 1 021.00 | | 1 021.00 |
DY Tax and social security liabilities | 303.00 | 303.00 | | 303.00 |
EA Other liabilities | 32 282.00 | 41 745.00 | | 32 282.00 |
EC TOTAL (IV) | 108 241.00 | 144 804.00 | | 108 241.00 |
EE Grand total (I to V) | 183 890.00 | 184 019.00 | | 183 890.00 |
EI Including equity loans | 7 910.00 | | | 7 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 759.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 1 888.00 | |
GG - OPERATING RESULT (I - II) | | | -1 888.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 939.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 42 957.00 | |
GR Interest and similar expenses | | | 4 634.00 | |
GU Total financial expenses (VI) | | | 4 634.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 399.00 | | |
HD Total exceptional income (VII) | | 399.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 399.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 957.00 | 34 659.00 | | 42 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 522.00 | 8 043.00 | | 6 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 435.00 | 26 616.00 | | 36 435.00 |
