| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 635.00 | 1 007.00 | 627.00 | 1 635.00 |
BJ TOTAL (I) | 518 283.00 | 1 007.00 | 517 275.00 | 518 283.00 |
BZ Other receivables | 53 975.00 | | 53 975.00 | 53 975.00 |
CF Cash and cash equivalents | 7 831.00 | | 7 831.00 | 7 831.00 |
CJ TOTAL (II) | 61 806.00 | | 61 806.00 | 61 806.00 |
CO Grand total (0 to V) | 580 089.00 | 1 007.00 | 579 082.00 | 580 089.00 |
CU Other investments | 516 648.00 | | 516 648.00 | 516 648.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 115 194.00 | | | 115 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 750.00 | | | 57 750.00 |
DK Regulated provisions | 10 183.00 | | | 10 183.00 |
DL TOTAL (I) | 194 127.00 | | | 194 127.00 |
DU Loans and Debts from Credit Institutions (3) | 230 450.00 | | | 230 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 431.00 | | | 12 431.00 |
DX Trade payables and related accounts | 2 616.00 | | | 2 616.00 |
DY Tax and social security liabilities | 33 471.00 | | | 33 471.00 |
EA Other liabilities | 105 985.00 | | | 105 985.00 |
EC TOTAL (IV) | 384 954.00 | | | 384 954.00 |
EE Grand total (I to V) | 579 082.00 | | | 579 082.00 |
EG Accrued income and payables due within one year | 211 643.00 | | | 211 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 238.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 327.00 | |
GF Total Operating Expenses (II) | | | 5 565.00 | |
GG - OPERATING RESULT (I - II) | | | -5 565.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 1 538.00 | |
GU Total financial expenses (VI) | | | 1 538.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 329.00 | | | 3 329.00 |
HH Total exceptional expenses (VIII) | 3 329.00 | | | 3 329.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 329.00 | | | -3 329.00 |
HK Income tax | 1 816.00 | | | 1 816.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 249.00 | | | 12 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 750.00 | | | 57 750.00 |
