| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 60 300.00 | | 60 300.00 | 60 300.00 |
BZ Other receivables | 593 544.00 | | 593 544.00 | 593 544.00 |
CF Cash and cash equivalents | 1 639.00 | | 1 639.00 | 1 639.00 |
CJ TOTAL (II) | 595 183.00 | | 595 183.00 | 595 183.00 |
CO Grand total (0 to V) | 655 483.00 | | 655 483.00 | 655 483.00 |
CU Other investments | 60 300.00 | | 60 300.00 | 60 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 016.00 | | | 540 016.00 |
DD Legal reserve (1) | 2 429.00 | | | 2 429.00 |
DG Other reserves | 16 146.00 | | | 16 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 208.00 | | | 70 208.00 |
DL TOTAL (I) | 628 799.00 | | | 628 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 263.00 | | | 22 263.00 |
DX Trade payables and related accounts | 2 090.00 | | | 2 090.00 |
DY Tax and social security liabilities | 2 331.00 | | | 2 331.00 |
EC TOTAL (IV) | 26 684.00 | | | 26 684.00 |
EE Grand total (I to V) | 655 483.00 | | | 655 483.00 |
EG Accrued income and payables due within one year | 24 353.00 | | | 24 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 870.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
FZ Social Security Contributions | | | 4 223.00 | |
GF Total Operating Expenses (II) | | | 7 258.00 | |
GG - OPERATING RESULT (I - II) | | | -7 258.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 19 809.00 | |
GP Total financial income (V) | | | 79 809.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 797.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 4 223.00 | | | 4 223.00 |
HK Income tax | 2 331.00 | | | 2 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 809.00 | | | 79 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 601.00 | | | 9 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 208.00 | | | 70 208.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 22 263.00 | 22 263.00 | | 22 263.00 |
8B Suppliers and Related Accounts | 2 090.00 | 2 090.00 | | 2 090.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 331.00 | 2 084.00 | | 2 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 593 544.00 | 593 544.00 | | 593 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 684.00 | 26 437.00 | | 26 684.00 |
