| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 320 000.00 | | 320 000.00 | 320 000.00 |
CF Cash and cash equivalents | 77 255.00 | | 77 255.00 | 77 255.00 |
CH Prepaid expenses | 189.00 | | 189.00 | 189.00 |
CJ TOTAL (II) | 77 444.00 | | 77 444.00 | 77 444.00 |
CO Grand total (0 to V) | 397 444.00 | | 397 444.00 | 397 444.00 |
CU Other investments | 320 000.00 | | 320 000.00 | 320 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 165 267.00 | 133 376.00 | | 165 267.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 421.00 | 31 891.00 | | 49 421.00 |
DL TOTAL (I) | 236 688.00 | 187 267.00 | | 236 688.00 |
DU Loans and Debts from Credit Institutions (3) | 60 430.00 | 76 775.00 | | 60 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 278.00 | 98 494.00 | | 100 278.00 |
DX Trade payables and related accounts | 47.00 | 74.00 | | 47.00 |
DY Tax and social security liabilities | | 65.00 | | |
EC TOTAL (IV) | 160 756.00 | 175 380.00 | | 160 756.00 |
EE Grand total (I to V) | 397 444.00 | 362 648.00 | | 397 444.00 |
EF Of which regulated reserve for long-term capital gains | 45 000.00 | 60 000.00 | | 45 000.00 |
EG Accrued income and payables due within one year | 115 756.00 | 115 380.00 | | 115 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 5 910.00 | |
FJ Net sales | | | 5 910.00 | |
FR Total operating income (I) | | | 5 910.00 | |
FW Other purchases and external expenses | | | 886.00 | |
FX Taxes, duties, and similar payments | | | -65.00 | |
GF Total Operating Expenses (II) | | | 821.00 | |
GG - OPERATING RESULT (I - II) | | | 5 089.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 500.00 | |
GP Total financial income (V) | | | 45 500.00 | |
GU Total financial expenses (VI) | | | 1 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 331.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 421.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 410.00 | 35 000.00 | | 54 410.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 989.00 | 3 109.00 | | 1 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 421.00 | 31 891.00 | | 49 421.00 |