| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 564 000.00 | | 564 000.00 | 564 000.00 |
BZ Other receivables | 56 365.00 | | 56 365.00 | 56 365.00 |
CF Cash and cash equivalents | 199 986.00 | | 199 986.00 | 199 986.00 |
CJ TOTAL (II) | 256 351.00 | | 256 351.00 | 256 351.00 |
CO Grand total (0 to V) | 820 351.00 | | 820 351.00 | 820 351.00 |
CU Other investments | 564 000.00 | | 564 000.00 | 564 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 465 000.00 | 465 000.00 | | 465 000.00 |
DD Legal reserve (1) | 6 630.00 | 6 630.00 | | 6 630.00 |
DG Other reserves | 154 645.00 | 79 762.00 | | 154 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 788.00 | 99 883.00 | | 122 788.00 |
DL TOTAL (I) | 749 065.00 | 651 276.00 | | 749 065.00 |
DU Loans and Debts from Credit Institutions (3) | 52 828.00 | 78 272.00 | | 52 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 15 909.00 | | |
DX Trade payables and related accounts | 1 740.00 | 1 644.00 | | 1 740.00 |
DY Tax and social security liabilities | 16 718.00 | | | 16 718.00 |
EC TOTAL (IV) | 71 286.00 | 95 825.00 | | 71 286.00 |
EE Grand total (I to V) | 820 351.00 | 747 102.00 | | 820 351.00 |
EG Accrued income and payables due within one year | 35 319.00 | 44 322.00 | | 35 319.00 |
| |
| 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 |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 2 509.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 677.00 | |
GG - OPERATING RESULT (I - II) | | | 7 322.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 610.00 | |
GP Total financial income (V) | | | 118 610.00 | |
GR Interest and similar expenses | | | 1 058.00 | |
GU Total financial expenses (VI) | | | 1 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 086.00 | 789.00 | | 2 086.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 610.00 | 103 842.00 | | 128 610.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 821.00 | 3 957.00 | | 5 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 788.00 | 99 883.00 | | 122 788.00 |
| |
| 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 | 1 740.00 | 1 740.00 | | 1 740.00 |
8E Income Taxes | 13 431.00 | 13 431.00 | | 13 431.00 |
VB VAT | 290.00 | 290.00 | | 290.00 |
VC Group and associates | 54 490.00 | 54 490.00 | | 54 490.00 |
VH Loans with a maturity of more than one year at origin | 52 828.00 | 16 861.00 | 35 967.00 | 52 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 780.00 | 54 780.00 | | 54 780.00 |
VW VAT | 1 702.00 | 1 702.00 | | 1 702.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 701.00 | 33 734.00 | 35 967.00 | 69 701.00 |
