| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 673 034.00 | | 673 034.00 | 673 034.00 |
BZ Other receivables | 1 900.00 | | 1 900.00 | 1 900.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 92 861.00 | | 92 861.00 | 92 861.00 |
CJ TOTAL (II) | 244 761.00 | | 244 761.00 | 244 761.00 |
CO Grand total (0 to V) | 917 795.00 | | 917 795.00 | 917 795.00 |
CU Other investments | 673 034.00 | | 673 034.00 | 673 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 12 000.00 | | | 12 000.00 |
DH Retained earnings | 221 633.00 | | | 221 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 793.00 | 233 633.00 | | 124 793.00 |
DK Regulated provisions | 3 337.00 | 730.00 | | 3 337.00 |
DL TOTAL (I) | 661 764.00 | 534 363.00 | | 661 764.00 |
DU Loans and Debts from Credit Institutions (3) | 255 372.00 | 296 000.00 | | 255 372.00 |
DX Trade payables and related accounts | 660.00 | 600.00 | | 660.00 |
DY Tax and social security liabilities | | 1 061.00 | | |
EC TOTAL (IV) | 256 032.00 | 297 661.00 | | 256 032.00 |
EE Grand total (I to V) | 917 795.00 | 832 024.00 | | 917 795.00 |
EG Accrued income and payables due within one year | 41 829.00 | 42 289.00 | | 41 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 687.00 | |
FX Taxes, duties, and similar payments | | | 100.00 | |
GF Total Operating Expenses (II) | | | 2 787.00 | |
GG - OPERATING RESULT (I - II) | | | -2 787.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 132 000.00 | |
GL Other interest and similar income | | | 247.00 | |
GP Total financial income (V) | | | 132 247.00 | |
GR Interest and similar expenses | | | 2 060.00 | |
GU Total financial expenses (VI) | | | 2 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 130 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 400.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 607.00 | 730.00 | | 2 607.00 |
HH Total exceptional expenses (VIII) | 2 607.00 | 730.00 | | 2 607.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 607.00 | -730.00 | | -2 607.00 |
HK Income tax | | 1 061.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 132 247.00 | 239 600.00 | | 132 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 454.00 | 5 967.00 | | 7 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 793.00 | 233 633.00 | | 124 793.00 |
| |
| 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 | 673 034.00 | | | 673 034.00 |
I3 DECREASES Total Financial Fixed Assets | | | 673 034.00 | |
I4 DECREASES Grand Total | | | 673 034.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 673 034.00 | | | 673 034.00 |
