| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 344 164.00 | | 344 164.00 | 344 164.00 |
BJ TOTAL (I) | 769 164.00 | | 769 164.00 | 769 164.00 |
CF Cash and cash equivalents | 217 468.00 | | 217 468.00 | 217 468.00 |
CJ TOTAL (II) | 217 468.00 | | 217 468.00 | 217 468.00 |
CO Grand total (0 to V) | 986 632.00 | | 986 632.00 | 986 632.00 |
CU Other investments | 425 000.00 | | 425 000.00 | 425 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 523 000.00 | 428 000.00 | | 523 000.00 |
DH Retained earnings | 504.00 | 847.00 | | 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 195 641.00 | 494 657.00 | | 195 641.00 |
DL TOTAL (I) | 741 145.00 | 945 504.00 | | 741 145.00 |
DU Loans and Debts from Credit Institutions (3) | 15 324.00 | 60 661.00 | | 15 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 230 000.00 | 128 000.00 | | 230 000.00 |
DX Trade payables and related accounts | 163.00 | 161.00 | | 163.00 |
EA Other liabilities | | 16 512.00 | | |
EC TOTAL (IV) | 245 488.00 | 205 334.00 | | 245 488.00 |
EE Grand total (I to V) | 986 632.00 | 1 150 838.00 | | 986 632.00 |
EG Accrued income and payables due within one year | 245 488.00 | 190 027.00 | | 245 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 601.00 | |
FX Taxes, duties, and similar payments | | | 409.00 | |
GF Total Operating Expenses (II) | | | 3 010.00 | |
GG - OPERATING RESULT (I - II) | | | -3 010.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 1 349.00 | |
GU Total financial expenses (VI) | | | 1 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 198 651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 374 560.00 | 86 000.00 | | 374 560.00 |
HD Total exceptional income (VII) | 374 560.00 | 86 000.00 | | 374 560.00 |
HF Exceptional expenses on capital transactions | 374 560.00 | 86 000.00 | | 374 560.00 |
HH Total exceptional expenses (VIII) | 374 560.00 | 86 000.00 | | 374 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 574 560.00 | 586 000.00 | | 574 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 378 919.00 | 91 343.00 | | 378 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 195 641.00 | 494 657.00 | | 195 641.00 |
