| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 30 225.00 | | 30 225.00 | 30 225.00 |
BJ TOTAL (I) | 357 558.00 | | 357 558.00 | 357 558.00 |
BZ Other receivables | 189 196.00 | | 189 196.00 | 189 196.00 |
CF Cash and cash equivalents | 2 239.00 | | 2 239.00 | 2 239.00 |
CJ TOTAL (II) | 191 435.00 | | 191 435.00 | 191 435.00 |
CO Grand total (0 to V) | 548 992.00 | | 548 992.00 | 548 992.00 |
CU Other investments | 327 333.00 | | 327 333.00 | 327 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 060.00 | 210 060.00 | | 210 060.00 |
DD Legal reserve (1) | 21 006.00 | 21 006.00 | | 21 006.00 |
DH Retained earnings | 174 641.00 | 121 164.00 | | 174 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 994.00 | 53 477.00 | | 10 994.00 |
DL TOTAL (I) | 416 701.00 | 405 707.00 | | 416 701.00 |
DU Loans and Debts from Credit Institutions (3) | 116 693.00 | 139 443.00 | | 116 693.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 252.00 | 13 266.00 | | 11 252.00 |
DX Trade payables and related accounts | 1 776.00 | 1 752.00 | | 1 776.00 |
DY Tax and social security liabilities | 2 570.00 | 2 053.00 | | 2 570.00 |
EC TOTAL (IV) | 132 291.00 | 156 514.00 | | 132 291.00 |
EE Grand total (I to V) | 548 992.00 | 562 221.00 | | 548 992.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 074.00 | |
FY Salaries and Wages | | | 1 355.00 | |
GF Total Operating Expenses (II) | | | 3 429.00 | |
GG - OPERATING RESULT (I - II) | | | -3 427.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 343.00 | |
GK Income from other securities and fixed asset receivables | | | 1 442.00 | |
GL Other interest and similar income | | | 2 507.00 | |
GP Total financial income (V) | | | 18 291.00 | |
GR Interest and similar expenses | | | 1 299.00 | |
GU Total financial expenses (VI) | | | 1 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 992.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 570.00 | 2 053.00 | | 2 570.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 293.00 | 61 646.00 | | 18 293.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 298.00 | 8 169.00 | | 7 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 994.00 | 53 477.00 | | 10 994.00 |
| |
| 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 | 11 252.00 | 11 252.00 | | 11 252.00 |
8B Suppliers and Related Accounts | 1 776.00 | 1 776.00 | | 1 776.00 |
VG Loans with a maturity of up to one year at origin | 116 693.00 | 116 693.00 | | 116 693.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 570.00 | 2 570.00 | | 2 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 196.00 | 189 196.00 | | 189 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 291.00 | 132 291.00 | | 132 291.00 |
