| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 1 219 350.00 | | 1 219 350.00 | 1 219 350.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 14 791.00 | | 14 791.00 | 14 791.00 |
CJ TOTAL (II) | 14 791.00 | | 14 791.00 | 14 791.00 |
CO Grand total (0 to V) | 1 234 141.00 | | 1 234 141.00 | 1 234 141.00 |
CU Other investments | 1 209 350.00 | | 1 209 350.00 | 1 209 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 500.00 | 50 000.00 | | 82 500.00 |
DB Share, merger, contribution premiums, etc. | 97 500.00 | | | 97 500.00 |
DD Legal reserve (1) | 8 250.00 | | | 8 250.00 |
DH Retained earnings | 151 008.00 | 22 625.00 | | 151 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 164 932.00 | 136 634.00 | | 164 932.00 |
DL TOTAL (I) | 504 190.00 | 209 258.00 | | 504 190.00 |
DU Loans and Debts from Credit Institutions (3) | 180 616.00 | 248 234.00 | | 180 616.00 |
DV Miscellaneous Loans and Financial Debts (4) | 227 354.00 | 256 755.00 | | 227 354.00 |
DX Trade payables and related accounts | 1 800.00 | 131.00 | | 1 800.00 |
DZ Fixed asset liabilities and related accounts | 84 746.00 | 93 859.00 | | 84 746.00 |
EA Other liabilities | 235 435.00 | 85 000.00 | | 235 435.00 |
EC TOTAL (IV) | 729 951.00 | 683 979.00 | | 729 951.00 |
EE Grand total (I to V) | 1 234 141.00 | 893 238.00 | | 1 234 141.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 862.00 | |
FX Taxes, duties, and similar payments | | | 3 291.00 | |
GF Total Operating Expenses (II) | | | 12 153.00 | |
GG - OPERATING RESULT (I - II) | | | -12 153.00 | |
GM Reversals of provisions and transfers of expenses | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 18 049.00 | |
GU Total financial expenses (VI) | | | 18 049.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 866.00 | 1 261.00 | | 4 866.00 |
HH Total exceptional expenses (VIII) | 4 866.00 | 1 261.00 | | 4 866.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 866.00 | -1 261.00 | | -4 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | 150 000.00 | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 068.00 | 13 367.00 | | 35 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 164 932.00 | 136 634.00 | | 164 932.00 |
| |
| 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 | 225 800.00 | 225 800.00 | | 225 800.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
8J Fixed Asset Liabilities and Related Accounts | 84 746.00 | 84 746.00 | | 84 746.00 |
8K Other liabilities (including liabilities related to repo transactions) | 235 435.00 | 235 435.00 | | 235 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 000.00 | | 10 000.00 | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 729 951.00 | 649 505.00 | 80 446.00 | 729 951.00 |
