| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 497 404.00 | | 497 404.00 | 497 404.00 |
CF Cash and cash equivalents | 412 008.00 | | 412 008.00 | 412 008.00 |
CJ TOTAL (II) | 412 008.00 | | 412 008.00 | 412 008.00 |
CO Grand total (0 to V) | 909 412.00 | | 909 412.00 | 909 412.00 |
CU Other investments | 497 404.00 | | 497 404.00 | 497 404.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 86 000.00 | 86 000.00 | | 86 000.00 |
DD Legal reserve (1) | 8 600.00 | 8 600.00 | | 8 600.00 |
DE Statutory or contractual reserves | 402 430.00 | 224 844.00 | | 402 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 343 443.00 | 177 585.00 | | 343 443.00 |
DL TOTAL (I) | 840 473.00 | 497 030.00 | | 840 473.00 |
DU Loans and Debts from Credit Institutions (3) | 50 920.00 | 78 160.00 | | 50 920.00 |
DX Trade payables and related accounts | 1 361.00 | 5 738.00 | | 1 361.00 |
DY Tax and social security liabilities | 595.00 | 979.00 | | 595.00 |
EA Other liabilities | 16 061.00 | 16 061.00 | | 16 061.00 |
EC TOTAL (IV) | 68 939.00 | 100 940.00 | | 68 939.00 |
EE Grand total (I to V) | 909 412.00 | 597 970.00 | | 909 412.00 |
EG Accrued income and payables due within one year | 45 651.00 | 100 940.00 | | 45 651.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17.00 | | | 17.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 95.00 | |
FR Total operating income (I) | | | 95.00 | |
FW Other purchases and external expenses | | | 5 249.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 1 056.00 | |
GF Total Operating Expenses (II) | | | 6 408.00 | |
GG - OPERATING RESULT (I - II) | | | -6 313.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 682.00 | |
GP Total financial income (V) | | | 350 682.00 | |
GR Interest and similar expenses | | | 854.00 | |
GU Total financial expenses (VI) | | | 854.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 349 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 343 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 68.00 | | | 68.00 |
HH Total exceptional expenses (VIII) | 139.00 | | | 139.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -71.00 | | | -71.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 845.00 | 185 353.00 | | 350 845.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 402.00 | 7 768.00 | | 7 402.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 343 443.00 | 177 585.00 | | 343 443.00 |
