| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 135 645.00 | | 1 135 645.00 | 1 135 645.00 |
CF Cash and cash equivalents | 9 092.00 | | 9 092.00 | 9 092.00 |
CJ TOTAL (II) | 9 092.00 | | 9 092.00 | 9 092.00 |
CO Grand total (0 to V) | 1 144 737.00 | | 1 144 737.00 | 1 144 737.00 |
CU Other investments | 1 135 645.00 | | 1 135 645.00 | 1 135 645.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 25 567.00 | 7 104.00 | | 25 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 040.00 | 18 463.00 | | 64 040.00 |
DL TOTAL (I) | 254 607.00 | 190 567.00 | | 254 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 886 893.00 | 741 689.00 | | 886 893.00 |
DX Trade payables and related accounts | 3 236.00 | 3 793.00 | | 3 236.00 |
EC TOTAL (IV) | 890 130.00 | 745 482.00 | | 890 130.00 |
EE Grand total (I to V) | 1 144 737.00 | 936 049.00 | | 1 144 737.00 |
EG Accrued income and payables due within one year | 890 130.00 | 745 482.00 | | 890 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 303.00 | |
FX Taxes, duties, and similar payments | | | 106.00 | |
GF Total Operating Expenses (II) | | | 5 409.00 | |
GG - OPERATING RESULT (I - II) | | | -5 409.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 81 500.00 | |
GP Total financial income (V) | | | 81 500.00 | |
GR Interest and similar expenses | | | 12 051.00 | |
GU Total financial expenses (VI) | | | 12 051.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 81 500.00 | 52 560.00 | | 81 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 460.00 | 34 097.00 | | 17 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 040.00 | 18 463.00 | | 64 040.00 |
HQ References: Real Estate Leasing | 1.00 | | | 1.00 |
| |
| 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 | 886 893.00 | 886 893.00 | | 886 893.00 |
8B Suppliers and Related Accounts | 3 236.00 | 3 236.00 | | 3 236.00 |
VK Loans repaid during the year | -155 000.00 | | | -155 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 890 130.00 | 890 130.00 | | 890 130.00 |
