| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 510 381.00 | | 1 510 381.00 | 1 510 381.00 |
BZ Other receivables | 82 047.00 | | 82 047.00 | 82 047.00 |
CF Cash and cash equivalents | 50 801.00 | | 50 801.00 | 50 801.00 |
CJ TOTAL (II) | 132 847.00 | | 132 847.00 | 132 847.00 |
CO Grand total (0 to V) | 1 643 228.00 | | 1 643 228.00 | 1 643 228.00 |
CU Other investments | 1 510 381.00 | | 1 510 381.00 | 1 510 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 70 000.00 | | 400 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 1 010 305.00 | 1 239 598.00 | | 1 010 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 285.00 | 125 706.00 | | 92 285.00 |
DK Regulated provisions | 10 181.00 | 10 181.00 | | 10 181.00 |
DL TOTAL (I) | 1 519 770.00 | 1 452 485.00 | | 1 519 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 136.00 | 77 982.00 | | 96 136.00 |
DX Trade payables and related accounts | 2 240.00 | 2 000.00 | | 2 240.00 |
DY Tax and social security liabilities | 25 082.00 | 29 938.00 | | 25 082.00 |
EC TOTAL (IV) | 123 458.00 | 109 920.00 | | 123 458.00 |
EE Grand total (I to V) | 1 643 228.00 | 1 562 406.00 | | 1 643 228.00 |
EG Accrued income and payables due within one year | 123 458.00 | 109 920.00 | | 123 458.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 085.00 | |
FX Taxes, duties, and similar payments | | | 1 477.00 | |
FY Salaries and Wages | | | 523.00 | |
FZ Social Security Contributions | | | 5 477.00 | |
GF Total Operating Expenses (II) | | | 10 562.00 | |
GG - OPERATING RESULT (I - II) | | | -10 562.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 86.00 | |
GP Total financial income (V) | | | 100 086.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 100 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 477.00 | 1 005.00 | | 5 477.00 |
HA Exceptional income from management transactions | 150.00 | 150.00 | | 150.00 |
HD Total exceptional income (VII) | 150.00 | 150.00 | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 150.00 | 150.00 | | 150.00 |
HK Income tax | -2 611.00 | -1 497.00 | | -2 611.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 236.00 | 130 150.00 | | 100 236.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 951.00 | 4 444.00 | | 7 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 285.00 | 125 706.00 | | 92 285.00 |
