| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 600 000.00 | |
BZ Other receivables | | | 47 250.00 | |
CF Cash and cash equivalents | | | 215 896.00 | |
CJ TOTAL (II) | | | 263 147.00 | |
CO Grand total (0 to V) | | | 863 147.00 | |
CU Other investments | | | 600 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 620 000.00 | 620 000.00 | | 620 000.00 |
DD Legal reserve (1) | 11 992.00 | 11 004.00 | | 11 992.00 |
DG Other reserves | | 16 966.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 217 481.00 | 19 762.00 | | 217 481.00 |
DL TOTAL (I) | 849 475.00 | 667 733.00 | | 849 475.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 349.00 | 29 370.00 | | 8 349.00 |
DX Trade payables and related accounts | 1 322.00 | 1 298.00 | | 1 322.00 |
DY Tax and social security liabilities | | 39 553.00 | | |
EA Other liabilities | 4 000.00 | 4 000.00 | | 4 000.00 |
EC TOTAL (IV) | 13 671.00 | 74 221.00 | | 13 671.00 |
EE Grand total (I to V) | 863 147.00 | 741 955.00 | | 863 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 195.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
FZ Social Security Contributions | | | 5 974.00 | |
GF Total Operating Expenses (II) | | | 9 390.00 | |
GG - OPERATING RESULT (I - II) | | | -9 390.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 225 026.00 | |
GP Total financial income (V) | | | 225 026.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 225 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 215 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 213.00 | | | 213.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -213.00 | | | -213.00 |
HK Income tax | -2 059.00 | -7 597.00 | | -2 059.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 026.00 | 20 902.00 | | 225 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 544.00 | 1 139.00 | | 7 544.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 217 481.00 | 19 762.00 | | 217 481.00 |
| |
| 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 | 600 000.00 | | | 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
