| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 49 050.00 | | 49 050.00 | 49 050.00 |
BZ Other receivables | 93 411.00 | | 93 411.00 | 93 411.00 |
CF Cash and cash equivalents | 459 690.00 | | 459 690.00 | 459 690.00 |
CJ TOTAL (II) | 553 101.00 | | 553 101.00 | 553 101.00 |
CO Grand total (0 to V) | 602 151.00 | | 602 151.00 | 602 151.00 |
CS Evaluated investments - equity method | 48 900.00 | | 48 900.00 | 48 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 47 500.00 | 47 500.00 | | 47 500.00 |
DB Share, merger, contribution premiums, etc. | 22 500.00 | 22 500.00 | | 22 500.00 |
DD Legal reserve (1) | 4 750.00 | 4 750.00 | | 4 750.00 |
DG Other reserves | 280 000.00 | 200 000.00 | | 280 000.00 |
DH Retained earnings | 5 134.00 | 25 610.00 | | 5 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 152.00 | 59 523.00 | | 60 152.00 |
DL TOTAL (I) | 420 035.00 | 359 884.00 | | 420 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 155.00 | 117 175.00 | | 173 155.00 |
DX Trade payables and related accounts | 600.00 | 589.00 | | 600.00 |
DY Tax and social security liabilities | 8 362.00 | 5 148.00 | | 8 362.00 |
EC TOTAL (IV) | 182 116.00 | 122 911.00 | | 182 116.00 |
EE Grand total (I to V) | 602 151.00 | 482 795.00 | | 602 151.00 |
EG Accrued income and payables due within one year | 132 116.00 | 122 911.00 | | 132 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 734.00 | |
GF Total Operating Expenses (II) | | | 2 734.00 | |
GG - OPERATING RESULT (I - II) | | | -2 732.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 3 908.00 | |
GP Total financial income (V) | | | 63 758.00 | |
GR Interest and similar expenses | | | 830.00 | |
GU Total financial expenses (VI) | | | 830.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 928.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 44.00 | -623.00 | | 44.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 760.00 | 61 953.00 | | 63 760.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 608.00 | 2 430.00 | | 3 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 152.00 | 59 523.00 | | 60 152.00 |
| |
| 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 | 599.00 | 599.00 | | 599.00 |
8E Income Taxes | 8 362.00 | 8 362.00 | | 8 362.00 |
VC Group and associates | 93 411.00 | 93 411.00 | | 93 411.00 |
VI Group and Associates | 173 155.00 | 173 155.00 | | 173 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 411.00 | 93 411.00 | | 93 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 116.00 | 182 116.00 | | 182 116.00 |
