| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 47 996.00 | | 47 996.00 | 47 996.00 |
BZ Other receivables | 118 235.00 | | 118 235.00 | 118 235.00 |
CF Cash and cash equivalents | 41 105.00 | | 41 105.00 | 41 105.00 |
CJ TOTAL (II) | 159 340.00 | | 159 340.00 | 159 340.00 |
CO Grand total (0 to V) | 207 337.00 | | 207 337.00 | 207 337.00 |
CU Other investments | 47 996.00 | | 47 996.00 | 47 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | -6 942.00 | | | -6 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 119.00 | | | 16 119.00 |
DL TOTAL (I) | 17 562.00 | | | 17 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132 573.00 | | | 132 573.00 |
DX Trade payables and related accounts | 4 043.00 | | | 4 043.00 |
DY Tax and social security liabilities | 5 490.00 | | | 5 490.00 |
EA Other liabilities | 47 668.00 | | | 47 668.00 |
EC TOTAL (IV) | 189 775.00 | | | 189 775.00 |
EE Grand total (I to V) | 207 337.00 | | | 207 337.00 |
EG Accrued income and payables due within one year | 189 775.00 | | | 189 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 027.00 | |
FX Taxes, duties, and similar payments | | | 335.00 | |
GF Total Operating Expenses (II) | | | 2 362.00 | |
GG - OPERATING RESULT (I - II) | | | -2 362.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 20 018.00 | |
GR Interest and similar expenses | | | 1 387.00 | |
GU Total financial expenses (VI) | | | 1 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 148.00 | | | 148.00 |
HH Total exceptional expenses (VIII) | 148.00 | | | 148.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -148.00 | | | -148.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 018.00 | | | 20 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 898.00 | | | 3 898.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 119.00 | | | 16 119.00 |