| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 16 000.00 | | 16 000.00 | 16 000.00 |
BJ TOTAL (I) | 4 438 862.00 | | 4 438 862.00 | 4 438 862.00 |
BZ Other receivables | 15 822.00 | | 15 822.00 | 15 822.00 |
CD Marketable securities | 1 005 000.00 | | 1 005 000.00 | 1 005 000.00 |
CF Cash and cash equivalents | 125 262.00 | | 125 262.00 | 125 262.00 |
CH Prepaid expenses | 1 462.00 | | 1 462.00 | 1 462.00 |
CJ TOTAL (II) | 1 147 547.00 | | 1 147 547.00 | 1 147 547.00 |
CO Grand total (0 to V) | 5 586 409.00 | | 5 586 409.00 | 5 586 409.00 |
CU Other investments | 4 422 862.00 | | 4 422 862.00 | 4 422 862.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 192 000.00 | 2 192 000.00 | | 2 192 000.00 |
DD Legal reserve (1) | 219 200.00 | 175 528.00 | | 219 200.00 |
DE Statutory or contractual reserves | 413 652.00 | 413 652.00 | | 413 652.00 |
DG Other reserves | 2 650 356.00 | 1 997 172.00 | | 2 650 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106 867.00 | 696 855.00 | | 106 867.00 |
DL TOTAL (I) | 5 582 076.00 | 5 475 209.00 | | 5 582 076.00 |
DU Loans and Debts from Credit Institutions (3) | | 27.00 | | |
DX Trade payables and related accounts | 3 600.00 | 4 200.00 | | 3 600.00 |
DY Tax and social security liabilities | 732.00 | 5 000.00 | | 732.00 |
EA Other liabilities | | 4 017.00 | | |
EC TOTAL (IV) | 4 332.00 | 13 244.00 | | 4 332.00 |
EE Grand total (I to V) | 5 586 409.00 | 5 488 453.00 | | 5 586 409.00 |
EG Accrued income and payables due within one year | 4 332.00 | 13 244.00 | | 4 332.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 976.00 | |
FX Taxes, duties, and similar payments | | | 591.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 5 647.00 | |
GF Total Operating Expenses (II) | | | 28 215.00 | |
GG - OPERATING RESULT (I - II) | | | -28 215.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 5 538.00 | |
GP Total financial income (V) | | | 131 146.00 | |
GR Interest and similar expenses | | | 81.00 | |
GU Total financial expenses (VI) | | | 81.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 018.00 | | | 4 018.00 |
HD Total exceptional income (VII) | 4 018.00 | | | 4 018.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 018.00 | | | 4 018.00 |
HK Income tax | | 1 487.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 135 163.00 | 738 675.00 | | 135 163.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 296.00 | 41 820.00 | | 28 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106 867.00 | 696 855.00 | | 106 867.00 |
| |
| 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 | 4 442 862.00 | | | 4 442 862.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 4 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 4 000.00 | 4 438 862.00 | |
I4 DECREASES Grand Total | | 4 000.00 | 4 438 862.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 442 862.00 | | | 4 442 862.00 |
