| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 4 856.00 | | 4 856.00 | 4 856.00 |
CJ TOTAL (II) | 4 856.00 | | 4 856.00 | 4 856.00 |
CO Grand total (0 to V) | 1 404 856.00 | | 1 404 856.00 | 1 404 856.00 |
CU Other investments | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DH Retained earnings | -25 699.00 | -10 679.00 | | -25 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 187.00 | -15 020.00 | | 72 187.00 |
DL TOTAL (I) | 746 488.00 | 674 301.00 | | 746 488.00 |
DU Loans and Debts from Credit Institutions (3) | 357 143.00 | 428 571.00 | | 357 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 238 087.00 | 320 941.00 | | 238 087.00 |
DX Trade payables and related accounts | 4 800.00 | 2 400.00 | | 4 800.00 |
DY Tax and social security liabilities | 58 338.00 | | | 58 338.00 |
EC TOTAL (IV) | 658 368.00 | 751 912.00 | | 658 368.00 |
EE Grand total (I to V) | 1 404 856.00 | 1 426 213.00 | | 1 404 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 684.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GF Total Operating Expenses (II) | | | 2 827.00 | |
GG - OPERATING RESULT (I - II) | | | -2 827.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85 000.00 | |
GP Total financial income (V) | | | 85 000.00 | |
GR Interest and similar expenses | | | 15 968.00 | |
GU Total financial expenses (VI) | | | 15 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 982.00 | -7 510.00 | | -5 982.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 000.00 | | | 85 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 813.00 | 15 020.00 | | 12 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 187.00 | -15 020.00 | | 72 187.00 |
| |
| 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 | 238 087.00 | 238 087.00 | | 238 087.00 |
8B Suppliers and Related Accounts | 4 800.00 | 4 800.00 | | 4 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 658 368.00 | 372 654.00 | 285 714.00 | 658 368.00 |
