| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 499 073.00 | | 499 073.00 | 499 073.00 |
BX Customers and related accounts | 73 272.00 | | 73 272.00 | 73 272.00 |
BZ Other receivables | 109 840.00 | | 109 840.00 | 109 840.00 |
CF Cash and cash equivalents | 22 961.00 | | 22 961.00 | 22 961.00 |
CJ TOTAL (II) | 206 073.00 | | 206 073.00 | 206 073.00 |
CO Grand total (0 to V) | 705 146.00 | | 705 146.00 | 705 146.00 |
CU Other investments | 499 073.00 | | 499 073.00 | 499 073.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 365 000.00 | | | 365 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 225 900.00 | | | 225 900.00 |
DK Regulated provisions | 662.00 | | | 662.00 |
DL TOTAL (I) | 591 562.00 | | | 591 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 085.00 | | | 87 085.00 |
DX Trade payables and related accounts | 2 202.00 | | | 2 202.00 |
DY Tax and social security liabilities | 24 298.00 | | | 24 298.00 |
EC TOTAL (IV) | 113 584.00 | | | 113 584.00 |
EE Grand total (I to V) | 705 146.00 | | | 705 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 4 011.00 | |
FY Salaries and Wages | | | 66 000.00 | |
FZ Social Security Contributions | | | 32 494.00 | |
GF Total Operating Expenses (II) | | | 102 505.00 | |
GG - OPERATING RESULT (I - II) | | | 17 495.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 213 384.00 | |
GP Total financial income (V) | | | 213 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 213 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 230 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 193.00 | | | 193.00 |
HG Exceptional depreciation and provisions | 662.00 | | | 662.00 |
HH Total exceptional expenses (VIII) | 855.00 | | | 855.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -855.00 | | | -855.00 |
HK Income tax | 4 125.00 | | | 4 125.00 |
HL TOTAL REVENUE (I + III + V + VII) | 333 384.00 | | | 333 384.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 485.00 | | | 107 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 225 900.00 | | | 225 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 662.00 | | |
7C Grand total | | 662.00 | | |
