| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 428 568.00 | | 428 568.00 | 428 568.00 |
BZ Other receivables | 1 541 977.00 | 9 495.00 | 1 532 482.00 | 1 541 977.00 |
CF Cash and cash equivalents | 90 837.00 | | 90 837.00 | 90 837.00 |
CJ TOTAL (II) | 1 632 814.00 | 9 495.00 | 1 623 319.00 | 1 632 814.00 |
CO Grand total (0 to V) | 2 061 382.00 | 9 495.00 | 2 051 887.00 | 2 061 382.00 |
CU Other investments | 428 568.00 | | 428 568.00 | 428 568.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 266 500.00 | 266 500.00 | | 266 500.00 |
DD Legal reserve (1) | 26 650.00 | 26 650.00 | | 26 650.00 |
DG Other reserves | 1 481 399.00 | 1 181 813.00 | | 1 481 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 416.00 | 299 587.00 | | 189 416.00 |
DL TOTAL (I) | 1 963 965.00 | 1 774 549.00 | | 1 963 965.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 935.00 | 156 604.00 | | 84 935.00 |
DX Trade payables and related accounts | 2 040.00 | 1 092.00 | | 2 040.00 |
DY Tax and social security liabilities | 946.00 | | | 946.00 |
EC TOTAL (IV) | 87 921.00 | 157 696.00 | | 87 921.00 |
EE Grand total (I to V) | 2 051 887.00 | 1 932 245.00 | | 2 051 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 000.00 | | 10 000.00 | 10 000.00 |
FJ Net sales | 10 000.00 | | 10 000.00 | 10 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 001.00 | |
FW Other purchases and external expenses | | | 2 235.00 | |
FX Taxes, duties, and similar payments | | | 172.00 | |
GF Total Operating Expenses (II) | | | 2 408.00 | |
GG - OPERATING RESULT (I - II) | | | 7 593.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 167 575.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 167 580.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 495.00 | |
GR Interest and similar expenses | | | 838.00 | |
GU Total financial expenses (VI) | | | 10 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 157 247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 164 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 260.00 | | | 260.00 |
HH Total exceptional expenses (VIII) | 260.00 | | | 260.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -260.00 | | | -260.00 |
HK Income tax | -24 835.00 | -23 247.00 | | -24 835.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 581.00 | 277 755.00 | | 177 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -11 835.00 | -21 832.00 | | -11 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 416.00 | 299 587.00 | | 189 416.00 |
