| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 223 538.00 | | 223 538.00 | 223 538.00 |
BJ TOTAL (I) | 224 601.00 | | 224 601.00 | 224 601.00 |
BZ Other receivables | 20 663.00 | | 20 663.00 | 20 663.00 |
CF Cash and cash equivalents | 107.00 | | 107.00 | 107.00 |
CJ TOTAL (II) | 20 770.00 | | 20 770.00 | 20 770.00 |
CO Grand total (0 to V) | 245 372.00 | | 245 372.00 | 245 372.00 |
CU Other investments | 1 063.00 | | 1 063.00 | 1 063.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 46 505.00 | 51 466.00 | | 46 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 272.00 | 130 039.00 | | 127 272.00 |
DL TOTAL (I) | 178 777.00 | 186 505.00 | | 178 777.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 013.00 | 42 241.00 | | 51 013.00 |
DX Trade payables and related accounts | 4 200.00 | 2 100.00 | | 4 200.00 |
DY Tax and social security liabilities | 11 382.00 | 17 473.00 | | 11 382.00 |
EC TOTAL (IV) | 66 595.00 | 61 814.00 | | 66 595.00 |
EE Grand total (I to V) | 245 372.00 | 248 319.00 | | 245 372.00 |
EG Accrued income and payables due within one year | 66 595.00 | 61 814.00 | | 66 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 500.00 | | 22 500.00 | 22 500.00 |
FJ Net sales | 22 500.00 | | 22 500.00 | 22 500.00 |
FR Total operating income (I) | | | 22 500.00 | |
FW Other purchases and external expenses | | | 26 832.00 | |
FX Taxes, duties, and similar payments | | | 319.00 | |
GF Total Operating Expenses (II) | | | 27 151.00 | |
GG - OPERATING RESULT (I - II) | | | -4 651.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 133 600.00 | |
GP Total financial income (V) | | | 133 600.00 | |
GR Interest and similar expenses | | | 1 540.00 | |
GU Total financial expenses (VI) | | | 1 540.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HK Income tax | 137.00 | 819.00 | | 137.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 100.00 | 159 675.00 | | 156 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 828.00 | 29 636.00 | | 28 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 272.00 | 130 039.00 | | 127 272.00 |
