| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 279.00 | 26 279.00 | | 26 279.00 |
BB Receivables related to investments | 72 502.00 | | 72 502.00 | 72 502.00 |
BJ TOTAL (I) | 1 568 031.00 | 26 279.00 | 1 541 752.00 | 1 568 031.00 |
BX Customers and related accounts | 84 000.00 | | 84 000.00 | 84 000.00 |
BZ Other receivables | 13 935.00 | | 13 935.00 | 13 935.00 |
CF Cash and cash equivalents | 94 682.00 | | 94 682.00 | 94 682.00 |
CJ TOTAL (II) | 192 617.00 | | 192 617.00 | 192 617.00 |
CO Grand total (0 to V) | 1 760 648.00 | 26 279.00 | 1 734 369.00 | 1 760 648.00 |
CU Other investments | 1 469 250.00 | | 1 469 250.00 | 1 469 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 294 000.00 | 294 000.00 | | 294 000.00 |
DD Legal reserve (1) | 29 400.00 | | | 29 400.00 |
DG Other reserves | 280 874.00 | 2 268.00 | | 280 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 953.00 | 308 006.00 | | 163 953.00 |
DL TOTAL (I) | 768 227.00 | 604 274.00 | | 768 227.00 |
DU Loans and Debts from Credit Institutions (3) | 756 647.00 | 904 062.00 | | 756 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 176 744.00 | 158 644.00 | | 176 744.00 |
DX Trade payables and related accounts | 1 548.00 | 3 654.00 | | 1 548.00 |
DY Tax and social security liabilities | 31 203.00 | 15 160.00 | | 31 203.00 |
EC TOTAL (IV) | 966 142.00 | 1 081 520.00 | | 966 142.00 |
EE Grand total (I to V) | 1 734 369.00 | 1 685 794.00 | | 1 734 369.00 |
EG Accrued income and payables due within one year | 358 314.00 | 325 015.00 | | 358 314.00 |
| |
| 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 | | | 12 035.00 | |
FX Taxes, duties, and similar payments | | | 2 629.00 | |
FY Salaries and Wages | | | 30 950.00 | |
FZ Social Security Contributions | | | 11 045.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 56 660.00 | |
GG - OPERATING RESULT (I - II) | | | 3 341.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 000.00 | |
GP Total financial income (V) | | | 160 000.00 | |
GR Interest and similar expenses | | | 9 467.00 | |
GU Total financial expenses (VI) | | | 9 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 153 873.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2.00 | 10 097.00 | | 2.00 |
HK Income tax | -10 080.00 | -15 299.00 | | -10 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 220 000.00 | 360 000.00 | | 220 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 047.00 | 51 994.00 | | 56 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 953.00 | 308 006.00 | | 163 953.00 |
