| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 15 948.00 | 15 948.00 | | 15 948.00 |
BB Receivables related to investments | 500 799.00 | | 500 799.00 | 500 799.00 |
BJ TOTAL (I) | 516 747.00 | 15 948.00 | 500 799.00 | 516 747.00 |
BZ Other receivables | 109 968.00 | | 109 968.00 | 109 968.00 |
CF Cash and cash equivalents | 2 282.00 | | 2 282.00 | 2 282.00 |
CJ TOTAL (II) | 112 250.00 | | 112 250.00 | 112 250.00 |
CO Grand total (0 to V) | 628 997.00 | 15 948.00 | 613 049.00 | 628 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 000.00 | 113 000.00 | | 113 000.00 |
DD Legal reserve (1) | 11 300.00 | 11 300.00 | | 11 300.00 |
DH Retained earnings | 123 571.00 | 88 114.00 | | 123 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 213.00 | 35 457.00 | | 36 213.00 |
DL TOTAL (I) | 284 084.00 | 247 871.00 | | 284 084.00 |
DU Loans and Debts from Credit Institutions (3) | 297 124.00 | 340 743.00 | | 297 124.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 675.00 | 26 675.00 | | 26 675.00 |
DX Trade payables and related accounts | 3 366.00 | 583.00 | | 3 366.00 |
EA Other liabilities | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 328 964.00 | 368 001.00 | | 328 964.00 |
EE Grand total (I to V) | 613 049.00 | 615 871.00 | | 613 049.00 |
EG Accrued income and payables due within one year | 238 139.00 | 368 001.00 | | 238 139.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21.00 | 116.00 | | 21.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 4 493.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 493.00 | |
GG - OPERATING RESULT (I - II) | | | -4 493.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 692.00 | |
GP Total financial income (V) | | | 44 692.00 | |
GR Interest and similar expenses | | | 3 986.00 | |
GU Total financial expenses (VI) | | | 3 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 692.00 | 44 693.00 | | 44 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 479.00 | 9 236.00 | | 8 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 213.00 | 35 457.00 | | 36 213.00 |
