| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 331.00 | 1 331.00 | | 1 331.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 226 079.00 | 1 331.00 | 224 748.00 | 226 079.00 |
BZ Other receivables | 96 383.00 | | 96 383.00 | 96 383.00 |
CF Cash and cash equivalents | 1 975.00 | | 1 975.00 | 1 975.00 |
CH Prepaid expenses | 701.00 | | 701.00 | 701.00 |
CJ TOTAL (II) | 99 059.00 | | 99 059.00 | 99 059.00 |
CO Grand total (0 to V) | 325 138.00 | 1 331.00 | 323 807.00 | 325 138.00 |
CU Other investments | 224 718.00 | | 224 718.00 | 224 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 151 895.00 | 109 021.00 | | 151 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 719.00 | 62 874.00 | | 45 719.00 |
DL TOTAL (I) | 202 013.00 | 176 295.00 | | 202 013.00 |
DU Loans and Debts from Credit Institutions (3) | 23 417.00 | 48 837.00 | | 23 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 159.00 | 52 122.00 | | 81 159.00 |
DX Trade payables and related accounts | 965.00 | 884.00 | | 965.00 |
DY Tax and social security liabilities | 16 253.00 | 1 091.00 | | 16 253.00 |
EC TOTAL (IV) | 121 794.00 | 102 933.00 | | 121 794.00 |
EE Grand total (I to V) | 323 807.00 | 279 228.00 | | 323 807.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 798.00 | |
GF Total Operating Expenses (II) | | | 2 798.00 | |
GG - OPERATING RESULT (I - II) | | | -2 798.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GP Total financial income (V) | | | 55 000.00 | |
GR Interest and similar expenses | | | 450.00 | |
GU Total financial expenses (VI) | | | 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 559.00 | | |
HD Total exceptional income (VII) | | 1 559.00 | | |
HE Exceptional expenses on management operations | 953.00 | | | 953.00 |
HH Total exceptional expenses (VIII) | 953.00 | | | 953.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -953.00 | 1 559.00 | | -953.00 |
HK Income tax | 5 081.00 | -147.00 | | 5 081.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 000.00 | 71 559.00 | | 55 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 282.00 | 8 685.00 | | 9 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 719.00 | 62 874.00 | | 45 719.00 |
