| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 319 580.00 | | 319 580.00 | 319 580.00 |
BZ Other receivables | 629 113.00 | | 629 113.00 | 629 113.00 |
CF Cash and cash equivalents | 206 916.00 | | 206 916.00 | 206 916.00 |
CJ TOTAL (II) | 836 030.00 | | 836 030.00 | 836 030.00 |
CO Grand total (0 to V) | 1 155 610.00 | | 1 155 610.00 | 1 155 610.00 |
CU Other investments | 319 580.00 | | 319 580.00 | 319 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 209 560.00 | 209 560.00 | | 209 560.00 |
DD Legal reserve (1) | 20 956.00 | 20 956.00 | | 20 956.00 |
DG Other reserves | 836 841.00 | 775 271.00 | | 836 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 931.00 | 61 571.00 | | 84 931.00 |
DL TOTAL (I) | 1 152 288.00 | 1 067 357.00 | | 1 152 288.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | 15.00 | | 15.00 |
DX Trade payables and related accounts | 1 205.00 | 1 195.00 | | 1 205.00 |
DY Tax and social security liabilities | 2 101.00 | 2 835.00 | | 2 101.00 |
EC TOTAL (IV) | 3 321.00 | 4 045.00 | | 3 321.00 |
EE Grand total (I to V) | 1 155 610.00 | 1 071 403.00 | | 1 155 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 681.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 1 831.00 | |
GG - OPERATING RESULT (I - II) | | | -1 831.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 77 588.00 | |
GL Other interest and similar income | | | 11 292.00 | |
GP Total financial income (V) | | | 88 880.00 | |
GR Interest and similar expenses | | | 55.00 | |
GU Total financial expenses (VI) | | | 55.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 063.00 | 2 798.00 | | 2 063.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 880.00 | 65 715.00 | | 88 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 949.00 | 4 144.00 | | 3 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 931.00 | 61 571.00 | | 84 931.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 205.00 | 1 205.00 | | 1 205.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 101.00 | 2 101.00 | | 2 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 629 113.00 | 629 113.00 | | 629 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 321.00 | 3 321.00 | | 3 321.00 |
