| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 742 000.00 | | 742 000.00 | 742 000.00 |
BV Advances and down payments on orders | 200.00 | | 200.00 | 200.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 131 842.00 | | 131 842.00 | 131 842.00 |
CJ TOTAL (II) | 132 042.00 | | 132 042.00 | 132 042.00 |
CO Grand total (0 to V) | 874 042.00 | | 874 042.00 | 874 042.00 |
CU Other investments | 742 000.00 | | 742 000.00 | 742 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 385 840.00 | 385 840.00 | | 385 840.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DH Retained earnings | 69 374.00 | 39 465.00 | | 69 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 910.00 | 33 909.00 | | 34 910.00 |
DL TOTAL (I) | 494 124.00 | 459 214.00 | | 494 124.00 |
DU Loans and Debts from Credit Institutions (3) | 86 211.00 | 122 764.00 | | 86 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 187 065.00 | 109 007.00 | | 187 065.00 |
DY Tax and social security liabilities | 482.00 | | | 482.00 |
EA Other liabilities | 106 160.00 | 106 160.00 | | 106 160.00 |
EC TOTAL (IV) | 379 918.00 | 337 931.00 | | 379 918.00 |
EE Grand total (I to V) | 874 042.00 | 797 145.00 | | 874 042.00 |
EG Accrued income and payables due within one year | 331 488.00 | 251 997.00 | | 331 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 835.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GF Total Operating Expenses (II) | | | 2 055.00 | |
GG - OPERATING RESULT (I - II) | | | -2 055.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 600.00 | |
GP Total financial income (V) | | | 39 600.00 | |
GR Interest and similar expenses | | | 4 306.00 | |
GU Total financial expenses (VI) | | | 4 306.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 671.00 | -935.00 | | -1 671.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 600.00 | 39 600.00 | | 39 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 690.00 | 5 691.00 | | 4 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 910.00 | 33 909.00 | | 34 910.00 |
| |
| 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 | 742 000.00 | | | 742 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 742 000.00 | |
I4 DECREASES Grand Total | | | 742 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 742 000.00 | | | 742 000.00 |
