| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 230.00 | | 230.00 | 230.00 |
BJ TOTAL (I) | 539 283.00 | | 539 283.00 | 539 283.00 |
BZ Other receivables | 20 368.00 | | 20 368.00 | 20 368.00 |
CF Cash and cash equivalents | 120 945.00 | | 120 945.00 | 120 945.00 |
CJ TOTAL (II) | 141 313.00 | | 141 313.00 | 141 313.00 |
CO Grand total (0 to V) | 680 597.00 | | 680 597.00 | 680 597.00 |
CS Evaluated investments - equity method | 539 053.00 | | 539 053.00 | 539 053.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 274 817.00 | 222 373.00 | | 274 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 029.00 | 72 444.00 | | 70 029.00 |
DK Regulated provisions | 9 642.00 | 7 575.00 | | 9 642.00 |
DL TOTAL (I) | 464 488.00 | 412 392.00 | | 464 488.00 |
DU Loans and Debts from Credit Institutions (3) | 91 028.00 | 120 050.00 | | 91 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 451.00 | 134 858.00 | | 121 451.00 |
DX Trade payables and related accounts | | 1 560.00 | | |
DY Tax and social security liabilities | 3 630.00 | 7 615.00 | | 3 630.00 |
EC TOTAL (IV) | 216 109.00 | 264 083.00 | | 216 109.00 |
EE Grand total (I to V) | 680 597.00 | 676 475.00 | | 680 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 498.00 | |
FZ Social Security Contributions | | | 4 338.00 | |
GF Total Operating Expenses (II) | | | 7 836.00 | |
GG - OPERATING RESULT (I - II) | | | -7 836.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | 3 636.00 | |
GU Total financial expenses (VI) | | | 3 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 364.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 067.00 | 2 067.00 | | 2 067.00 |
HH Total exceptional expenses (VIII) | 2 067.00 | 2 067.00 | | 2 067.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 067.00 | -2 067.00 | | -2 067.00 |
HK Income tax | -3 567.00 | -3 378.00 | | -3 567.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 000.00 | 80 592.00 | | 80 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 971.00 | 8 148.00 | | 9 971.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 029.00 | 72 444.00 | | 70 029.00 |
| |
| 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 | 539 283.00 | | | 539 283.00 |
I3 DECREASES Total Financial Fixed Assets | | | 539 283.00 | |
I4 DECREASES Grand Total | | | 539 283.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 539 283.00 | | | 539 283.00 |
