| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 49 050.00 | | 49 050.00 | 49 050.00 |
BZ Other receivables | 33 824.00 | | 33 824.00 | 33 824.00 |
CF Cash and cash equivalents | 283 956.00 | | 283 956.00 | 283 956.00 |
CJ TOTAL (II) | 317 781.00 | | 317 781.00 | 317 781.00 |
CO Grand total (0 to V) | 366 831.00 | | 366 831.00 | 366 831.00 |
CS Evaluated investments - equity method | 48 900.00 | | 48 900.00 | 48 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 500.00 | 47 500.00 | | 47 500.00 |
DB Share, merger, contribution premiums, etc. | 22 500.00 | 22 500.00 | | 22 500.00 |
DD Legal reserve (1) | 4 750.00 | 4 750.00 | | 4 750.00 |
DG Other reserves | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | 69 144.00 | 950.00 | | 69 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 270.00 | 68 193.00 | | 58 270.00 |
DL TOTAL (I) | 302 164.00 | 243 894.00 | | 302 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 678.00 | 96 919.00 | | 63 678.00 |
DX Trade payables and related accounts | 566.00 | 556.00 | | 566.00 |
DY Tax and social security liabilities | 423.00 | 902.00 | | 423.00 |
EC TOTAL (IV) | 64 667.00 | 98 376.00 | | 64 667.00 |
EE Grand total (I to V) | 366 831.00 | 342 270.00 | | 366 831.00 |
EG Accrued income and payables due within one year | 64 667.00 | 98 376.00 | | 64 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 479.00 | |
FR Total operating income (I) | | | 479.00 | |
FW Other purchases and external expenses | | | 2 500.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 2 651.00 | |
GG - OPERATING RESULT (I - II) | | | -2 172.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 452.00 | |
GP Total financial income (V) | | | 60 302.00 | |
GR Interest and similar expenses | | | 390.00 | |
GU Total financial expenses (VI) | | | 390.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 740.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -530.00 | -10 836.00 | | -530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 780.00 | 60 677.00 | | 60 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 510.00 | -7 516.00 | | 2 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 270.00 | 68 193.00 | | 58 270.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 566.00 | 566.00 | | 566.00 |
8D Social Security and Other Social Organizations | 423.00 | 423.00 | | 423.00 |
VC Group and associates | 20 897.00 | 20 897.00 | | 20 897.00 |
VI Group and Associates | 63 678.00 | 63 678.00 | | 63 678.00 |
VM Income taxes | 12 927.00 | 12 927.00 | | 12 927.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 824.00 | 33 824.00 | | 33 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 667.00 | 64 667.00 | | 64 667.00 |
