| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 194 883.00 | | 194 883.00 | 194 883.00 |
CD Marketable securities | 88 866.00 | | 88 866.00 | 88 866.00 |
CF Cash and cash equivalents | 161 771.00 | | 161 771.00 | 161 771.00 |
CJ TOTAL (II) | 445 521.00 | | 445 521.00 | 445 521.00 |
CO Grand total (0 to V) | 445 521.00 | | 445 521.00 | 445 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 470.00 | | | 23 470.00 |
DB Share, merger, contribution premiums, etc. | 6 938.00 | | | 6 938.00 |
DD Legal reserve (1) | 2 347.00 | | | 2 347.00 |
DG Other reserves | 371 465.00 | | | 371 465.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 010.00 | | | 24 010.00 |
DL TOTAL (I) | 428 231.00 | | | 428 231.00 |
DU Loans and Debts from Credit Institutions (3) | 8 571.00 | | | 8 571.00 |
DX Trade payables and related accounts | 8 719.00 | | | 8 719.00 |
EC TOTAL (IV) | 17 290.00 | | | 17 290.00 |
EE Grand total (I to V) | 445 521.00 | | | 445 521.00 |
EG Accrued income and payables due within one year | 17 290.00 | | | 17 290.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 571.00 | | | 8 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 647.00 | |
GF Total Operating Expenses (II) | | | 7 647.00 | |
GG - OPERATING RESULT (I - II) | | | -7 647.00 | |
GL Other interest and similar income | | | 75 084.00 | |
GP Total financial income (V) | | | 75 084.00 | |
GR Interest and similar expenses | | | 34 769.00 | |
GU Total financial expenses (VI) | | | 34 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 315.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 657.00 | | | 8 657.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 084.00 | | | 75 084.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 073.00 | | | 51 073.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 010.00 | | | 24 010.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 8 719.00 | 8 719.00 | | 8 719.00 |
UX Other trade receivables | 194 884.00 | 194 884.00 | | 194 884.00 |
VG Loans with a maturity of up to one year at origin | 8 571.00 | 8 571.00 | | 8 571.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 194 884.00 | 194 884.00 | | 194 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 291.00 | 17 291.00 | | 17 291.00 |
