| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 576 810.00 | | 576 810.00 | 576 810.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 38 901.00 | | 38 901.00 | 38 901.00 |
CF Cash and cash equivalents | 20 759.00 | | 20 759.00 | 20 759.00 |
CJ TOTAL (II) | 59 660.00 | | 59 660.00 | 59 660.00 |
CO Grand total (0 to V) | 643 546.00 | | 643 546.00 | 643 546.00 |
CU Other investments | 576 810.00 | | 576 810.00 | 576 810.00 |
CW Deferred expenses or loan issuance costs | 7 076.00 | | 7 076.00 | 7 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DH Retained earnings | -8 430.00 | -2 865.00 | | -8 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 494.00 | -5 565.00 | | 99 494.00 |
DK Regulated provisions | 11 209.00 | 5 847.00 | | 11 209.00 |
DL TOTAL (I) | 172 273.00 | 67 417.00 | | 172 273.00 |
DU Loans and Debts from Credit Institutions (3) | 348 986.00 | 415 300.00 | | 348 986.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 453.00 | 128 795.00 | | 120 453.00 |
DX Trade payables and related accounts | 1 320.00 | 1 812.00 | | 1 320.00 |
DY Tax and social security liabilities | 514.00 | 4 925.00 | | 514.00 |
EA Other liabilities | | 21 600.00 | | |
EC TOTAL (IV) | 471 273.00 | 572 431.00 | | 471 273.00 |
EE Grand total (I to V) | 643 546.00 | 639 848.00 | | 643 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 8 984.00 | |
FY Salaries and Wages | | | 9 500.00 | |
FZ Social Security Contributions | | | -3 325.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 440.00 | |
GF Total Operating Expenses (II) | | | 16 599.00 | |
GG - OPERATING RESULT (I - II) | | | 13 401.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 8 299.00 | |
GU Total financial expenses (VI) | | | 8 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 701.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 362.00 | 5 362.00 | | 5 362.00 |
HH Total exceptional expenses (VIII) | 5 362.00 | 5 362.00 | | 5 362.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 362.00 | -5 362.00 | | -5 362.00 |
HK Income tax | 246.00 | -2 782.00 | | 246.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 000.00 | 30 000.00 | | 130 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 506.00 | 35 565.00 | | 30 506.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 494.00 | -5 565.00 | | 99 494.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 5 847.00 | 5 362.00 | | 5 847.00 |
7C Grand total | 5 847.00 | 5 362.00 | | 5 847.00 |
| |
| 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 | 120 453.00 | 120 453.00 | | 120 453.00 |
8B Suppliers and Related Accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 901.00 | 38 901.00 | | 38 901.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 471 273.00 | 190 040.00 | 281 233.00 | 471 273.00 |
