| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 687 500.00 | | 687 500.00 | 687 500.00 |
BJ TOTAL (I) | 2 326 958.00 | | 2 326 958.00 | 2 326 958.00 |
BX Customers and related accounts | 18 000.00 | | 18 000.00 | 18 000.00 |
BZ Other receivables | 1 065.00 | | 1 065.00 | 1 065.00 |
CF Cash and cash equivalents | 41 598.00 | | 41 598.00 | 41 598.00 |
CJ TOTAL (II) | 60 663.00 | | 60 663.00 | 60 663.00 |
CO Grand total (0 to V) | 2 387 621.00 | | 2 387 621.00 | 2 387 621.00 |
CU Other investments | 1 639 458.00 | | 1 639 458.00 | 1 639 458.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 364 890.00 | 82 828.00 | | 364 890.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 839.00 | 282 063.00 | | 229 839.00 |
DL TOTAL (I) | 595 829.00 | 365 990.00 | | 595 829.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 087.00 | 8 272.00 | | 20 087.00 |
DX Trade payables and related accounts | 3 045.00 | 3 000.00 | | 3 045.00 |
DY Tax and social security liabilities | 4 673.00 | 3 000.00 | | 4 673.00 |
DZ Fixed asset liabilities and related accounts | 900.00 | | | 900.00 |
EA Other liabilities | 1 763 086.00 | 1 979 901.00 | | 1 763 086.00 |
EC TOTAL (IV) | 1 791 792.00 | 1 994 173.00 | | 1 791 792.00 |
EE Grand total (I to V) | 2 387 621.00 | 2 360 163.00 | | 2 387 621.00 |
EG Accrued income and payables due within one year | 1 791 792.00 | 1 994 173.00 | | 1 791 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 3 685.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 138.00 | |
GG - OPERATING RESULT (I - II) | | | 55 862.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 167.00 | |
GP Total financial income (V) | | | 200 167.00 | |
GR Interest and similar expenses | | | 17 641.00 | |
GU Total financial expenses (VI) | | | 17 641.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 182 525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 238 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 268.00 | | |
HH Total exceptional expenses (VIII) | | 1 268.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 268.00 | | |
HK Income tax | 8 549.00 | 6 876.00 | | 8 549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 167.00 | 321 000.00 | | 260 167.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 328.00 | 38 938.00 | | 30 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 839.00 | 282 063.00 | | 229 839.00 |
