| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 213 799.00 | | 213 799.00 | 213 799.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 24 172.00 | | 24 172.00 | 24 172.00 |
CJ TOTAL (II) | 28 012.00 | | 28 012.00 | 28 012.00 |
CO Grand total (0 to V) | 241 811.00 | | 241 811.00 | 241 811.00 |
CU Other investments | 213 799.00 | | 213 799.00 | 213 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 147 452.00 | | | 147 452.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 977.00 | | | 31 977.00 |
DL TOTAL (I) | 179 430.00 | | | 179 430.00 |
DU Loans and Debts from Credit Institutions (3) | 60 178.00 | | | 60 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 218.00 | | | 218.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 1 386.00 | | | 1 386.00 |
EC TOTAL (IV) | 62 381.00 | | | 62 381.00 |
EE Grand total (I to V) | 241 811.00 | | | 241 811.00 |
EG Accrued income and payables due within one year | 12 196.00 | | | 12 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 000.00 | | 9 000.00 | 9 000.00 |
FJ Net sales | 9 000.00 | | 9 000.00 | 9 000.00 |
FR Total operating income (I) | | | 9 000.00 | |
FW Other purchases and external expenses | | | 2 456.00 | |
FX Taxes, duties, and similar payments | | | 2 110.00 | |
GF Total Operating Expenses (II) | | | 4 566.00 | |
GG - OPERATING RESULT (I - II) | | | 4 434.00 | |
GK Income from other securities and fixed asset receivables | | | 28 970.00 | |
GP Total financial income (V) | | | 28 970.00 | |
GR Interest and similar expenses | | | 640.00 | |
GU Total financial expenses (VI) | | | 640.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 786.00 | | | 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 970.00 | | | 37 970.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 993.00 | | | 5 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 977.00 | | | 31 977.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 218.00 | 218.00 | | 218.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 840.00 | 3 840.00 | | 3 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 381.00 | 12 196.00 | 39 968.00 | 62 381.00 |
