| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 300 000.00 | | 300 000.00 | 300 000.00 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 320.00 | | 320.00 | 320.00 |
CJ TOTAL (II) | 1 320.00 | | 1 320.00 | 1 320.00 |
CO Grand total (0 to V) | 301 320.00 | | 301 320.00 | 301 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 217 719.00 | 183 500.00 | | 217 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 591.00 | 34 219.00 | | -3 591.00 |
DL TOTAL (I) | 215 228.00 | 218 819.00 | | 215 228.00 |
DU Loans and Debts from Credit Institutions (3) | 39 694.00 | 47 960.00 | | 39 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 239.00 | 7 039.00 | | 37 239.00 |
DX Trade payables and related accounts | 2 000.00 | 3 900.00 | | 2 000.00 |
DY Tax and social security liabilities | 160.00 | 300.00 | | 160.00 |
EA Other liabilities | 7 000.00 | 25 000.00 | | 7 000.00 |
EC TOTAL (IV) | 86 093.00 | 84 198.00 | | 86 093.00 |
EE Grand total (I to V) | 301 320.00 | 303 018.00 | | 301 320.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 264.00 | |
FX Taxes, duties, and similar payments | | | 19.00 | |
GF Total Operating Expenses (II) | | | 2 283.00 | |
GG - OPERATING RESULT (I - II) | | | -2 283.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1 308.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 308.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 591.00 | 34 219.00 | | -3 591.00 |
| |
| 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 | 37 239.00 | 37 239.00 | | 37 239.00 |
8B Suppliers and Related Accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 000.00 | 7 000.00 | | 7 000.00 |
VH Loans with a maturity of more than one year at origin | 39 694.00 | 8 462.00 | 31 232.00 | 39 694.00 |
VK Loans repaid during the year | 8 266.00 | | | 8 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 093.00 | 54 861.00 | 31 232.00 | 86 093.00 |
