| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 236 596.00 | | 236 596.00 | 236 596.00 |
BZ Other receivables | 37 168.00 | | 37 168.00 | 37 168.00 |
CF Cash and cash equivalents | 175.00 | | 175.00 | 175.00 |
CJ TOTAL (II) | 37 343.00 | | 37 343.00 | 37 343.00 |
CO Grand total (0 to V) | 273 939.00 | | 273 939.00 | 273 939.00 |
CU Other investments | 236 596.00 | | 236 596.00 | 236 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 2 477.00 | | | 2 477.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 064.00 | 5 477.00 | | 27 064.00 |
DL TOTAL (I) | 62 541.00 | 35 477.00 | | 62 541.00 |
DU Loans and Debts from Credit Institutions (3) | 134 951.00 | 159 098.00 | | 134 951.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 127.00 | 74 800.00 | | 76 127.00 |
DX Trade payables and related accounts | 320.00 | 960.00 | | 320.00 |
EC TOTAL (IV) | 211 398.00 | 234 858.00 | | 211 398.00 |
EE Grand total (I to V) | 273 939.00 | 270 335.00 | | 273 939.00 |
EG Accrued income and payables due within one year | 100 951.00 | 100 659.00 | | 100 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 418.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 418.00 | |
GG - OPERATING RESULT (I - II) | | | -1 418.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 2 179.00 | |
GU Total financial expenses (VI) | | | 2 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 864.00 | | | 1 864.00 |
HD Total exceptional income (VII) | 1 864.00 | | | 1 864.00 |
HF Exceptional expenses on capital transactions | 1 864.00 | | | 1 864.00 |
HH Total exceptional expenses (VIII) | 1 864.00 | | | 1 864.00 |
HK Income tax | -661.00 | | | -661.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 864.00 | 20 000.00 | | 31 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 800.00 | 14 523.00 | | 4 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 064.00 | 5 477.00 | | 27 064.00 |
| |
| 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 | 320.00 | 320.00 | | 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 76 127.00 | 76 127.00 | | 76 127.00 |
VH Loans with a maturity of more than one year at origin | 134 951.00 | 24 504.00 | 110 446.00 | 134 951.00 |
VK Loans repaid during the year | 24 147.00 | | | 24 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 168.00 | 37 168.00 | | 37 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 398.00 | 100 951.00 | 110 446.00 | 211 398.00 |
