| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 500.00 | 158.00 | 7 342.00 | 7 500.00 |
BB Receivables related to investments | 142 628.00 | | 142 628.00 | 142 628.00 |
BJ TOTAL (I) | 610 128.00 | 158.00 | 609 970.00 | 610 128.00 |
BX Customers and related accounts | 3 480.00 | | 3 480.00 | 3 480.00 |
BZ Other receivables | 29 073.00 | | 29 073.00 | 29 073.00 |
CF Cash and cash equivalents | 216 421.00 | | 216 421.00 | 216 421.00 |
CJ TOTAL (II) | 248 974.00 | | 248 974.00 | 248 974.00 |
CO Grand total (0 to V) | 859 102.00 | 158.00 | 858 944.00 | 859 102.00 |
CU Other investments | 460 000.00 | | 460 000.00 | 460 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | 21 000.00 | | 21 000.00 |
DG Other reserves | 366 067.00 | 329 587.00 | | 366 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 240.00 | 36 480.00 | | 71 240.00 |
DL TOTAL (I) | 668 307.00 | 597 067.00 | | 668 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186 097.00 | 186 349.00 | | 186 097.00 |
DX Trade payables and related accounts | 2 160.00 | 3 696.00 | | 2 160.00 |
DY Tax and social security liabilities | 2 380.00 | 51 813.00 | | 2 380.00 |
EC TOTAL (IV) | 190 637.00 | 241 858.00 | | 190 637.00 |
EE Grand total (I to V) | 858 944.00 | 838 925.00 | | 858 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 900.00 | | 110 900.00 | 110 900.00 |
FJ Net sales | 110 900.00 | | 110 900.00 | 110 900.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 110 901.00 | |
FW Other purchases and external expenses | | | 13 460.00 | |
FX Taxes, duties, and similar payments | | | 6 683.00 | |
FY Salaries and Wages | | | 25 000.00 | |
FZ Social Security Contributions | | | 17 754.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 158.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 63 056.00 | |
GG - OPERATING RESULT (I - II) | | | 47 845.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 31 500.00 | |
GP Total financial income (V) | | | 31 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HK Income tax | 8 105.00 | 8 797.00 | | 8 105.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 401.00 | 114 741.00 | | 142 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 161.00 | 78 261.00 | | 71 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 240.00 | 36 480.00 | | 71 240.00 |
