| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 195 193.00 | | 195 193.00 | 195 193.00 |
BZ Other receivables | 8 530.00 | | 8 530.00 | 8 530.00 |
CF Cash and cash equivalents | 167 063.00 | | 167 063.00 | 167 063.00 |
CJ TOTAL (II) | 175 593.00 | | 175 593.00 | 175 593.00 |
CO Grand total (0 to V) | 370 786.00 | | 370 786.00 | 370 786.00 |
CU Other investments | 195 193.00 | | 195 193.00 | 195 193.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 600.00 | 167 600.00 | | 167 600.00 |
DD Legal reserve (1) | 16 760.00 | 10.00 | | 16 760.00 |
DG Other reserves | 78 019.00 | 10 588.00 | | 78 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 746.00 | 117 701.00 | | 88 746.00 |
DL TOTAL (I) | 351 125.00 | 295 899.00 | | 351 125.00 |
DU Loans and Debts from Credit Institutions (3) | 16 229.00 | 21 418.00 | | 16 229.00 |
DV Miscellaneous Loans and Financial Debts (4) | 966.00 | 870.00 | | 966.00 |
DX Trade payables and related accounts | 1 128.00 | 1 104.00 | | 1 128.00 |
DY Tax and social security liabilities | 1 338.00 | 779.00 | | 1 338.00 |
EC TOTAL (IV) | 19 661.00 | 24 171.00 | | 19 661.00 |
EE Grand total (I to V) | 370 786.00 | 320 070.00 | | 370 786.00 |
EG Accrued income and payables due within one year | 8 729.00 | 7 942.00 | | 8 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 748.00 | | 748.00 | 748.00 |
FJ Net sales | 748.00 | | 748.00 | 748.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 753.00 | |
FW Other purchases and external expenses | | | 2 783.00 | |
FX Taxes, duties, and similar payments | | | 516.00 | |
FZ Social Security Contributions | | | 4 064.00 | |
GF Total Operating Expenses (II) | | | 7 363.00 | |
GG - OPERATING RESULT (I - II) | | | -6 611.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 904.00 | |
GL Other interest and similar income | | | 14.00 | |
GP Total financial income (V) | | | 95 918.00 | |
GR Interest and similar expenses | | | 561.00 | |
GU Total financial expenses (VI) | | | 561.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 4 064.00 | | | 4 064.00 |
HK Income tax | | 627.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 96 670.00 | 120 638.00 | | 96 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 924.00 | 2 938.00 | | 7 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 746.00 | 117 701.00 | | 88 746.00 |
| |
| 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 | 193 995.00 | | 1 198.00 | 193 995.00 |
I3 DECREASES Total Financial Fixed Assets | | | 195 193.00 | |
I4 DECREASES Grand Total | | | 195 193.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 193 995.00 | | 1 198.00 | 193 995.00 |
