| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 245 140.00 | | 245 140.00 | 245 140.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 245 140.00 | | 245 140.00 | 245 140.00 |
CU Other investments | 245 140.00 | | 245 140.00 | 245 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -3 005.00 | | | -3 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 958.00 | -3 005.00 | | 24 958.00 |
DK Regulated provisions | 2 476.00 | 495.00 | | 2 476.00 |
DL TOTAL (I) | 34 428.00 | 7 489.00 | | 34 428.00 |
DU Loans and Debts from Credit Institutions (3) | 171 788.00 | 200 000.00 | | 171 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 062.00 | 45 211.00 | | 37 062.00 |
DX Trade payables and related accounts | 1 860.00 | 1 140.00 | | 1 860.00 |
EC TOTAL (IV) | 210 711.00 | 246 351.00 | | 210 711.00 |
EE Grand total (I to V) | 245 140.00 | 253 840.00 | | 245 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 50.00 | |
FR Total operating income (I) | | | 50.00 | |
FW Other purchases and external expenses | | | 1 282.00 | |
GF Total Operating Expenses (II) | | | 1 282.00 | |
GG - OPERATING RESULT (I - II) | | | -1 232.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 633.00 | |
GP Total financial income (V) | | | 30 633.00 | |
GR Interest and similar expenses | | | 2 461.00 | |
GU Total financial expenses (VI) | | | 2 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 980.00 | 495.00 | | 1 980.00 |
HH Total exceptional expenses (VIII) | 1 980.00 | 495.00 | | 1 980.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 980.00 | -495.00 | | -1 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 958.00 | -3 005.00 | | 24 958.00 |
| |
| 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 | 1 860.00 | 1 860.00 | | 1 860.00 |
VG Loans with a maturity of up to one year at origin | 137.00 | 137.00 | | 137.00 |
VH Loans with a maturity of more than one year at origin | 171 652.00 | 27 541.00 | 114 413.00 | 171 652.00 |
VI Group and Associates | 37 063.00 | 37 063.00 | | 37 063.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 210 712.00 | 66 601.00 | 114 413.00 | 210 712.00 |
