| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 665 670.00 | | 665 670.00 | 665 670.00 |
BZ Other receivables | 879 925.00 | | 879 925.00 | 879 925.00 |
CF Cash and cash equivalents | 399 520.00 | | 399 520.00 | 399 520.00 |
CJ TOTAL (II) | 1 279 445.00 | | 1 279 445.00 | 1 279 445.00 |
CO Grand total (0 to V) | 1 945 115.00 | | 1 945 115.00 | 1 945 115.00 |
CS Evaluated investments - equity method | 665 670.00 | | 665 670.00 | 665 670.00 |
| |
| 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 |
DE Statutory or contractual reserves | 1 241 080.00 | 850 286.00 | | 1 241 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 499 262.00 | 390 794.00 | | 499 262.00 |
DL TOTAL (I) | 1 741 442.00 | 1 242 180.00 | | 1 741 442.00 |
DU Loans and Debts from Credit Institutions (3) | 194 806.00 | 258 650.00 | | 194 806.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 607.00 | 4 607.00 | | 4 607.00 |
DX Trade payables and related accounts | 988.00 | 2 126.00 | | 988.00 |
DY Tax and social security liabilities | 3 272.00 | 1 968.00 | | 3 272.00 |
EC TOTAL (IV) | 203 673.00 | 267 350.00 | | 203 673.00 |
EE Grand total (I to V) | 1 945 115.00 | 1 509 530.00 | | 1 945 115.00 |
EG Accrued income and payables due within one year | 203 673.00 | 267 350.00 | | 203 673.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 887.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 887.00 | |
GG - OPERATING RESULT (I - II) | | | -1 887.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 506 021.00 | |
GL Other interest and similar income | | | 229.00 | |
GP Total financial income (V) | | | 506 250.00 | |
GR Interest and similar expenses | | | 1 829.00 | |
GU Total financial expenses (VI) | | | 1 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 504 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 502 534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 272.00 | 1 968.00 | | 3 272.00 |
HL TOTAL REVENUE (I + III + V + VII) | 506 250.00 | 400 216.00 | | 506 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 987.00 | 9 422.00 | | 6 987.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 499 262.00 | 390 794.00 | | 499 262.00 |