| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 900 000.00 | | 900 000.00 | 900 000.00 |
BZ Other receivables | 173 075.00 | | 173 075.00 | 173 075.00 |
CF Cash and cash equivalents | 11 676.00 | | 11 676.00 | 11 676.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 184 751.00 | | 184 751.00 | 184 751.00 |
CO Grand total (0 to V) | 1 084 751.00 | | 1 084 751.00 | 1 084 751.00 |
CU Other investments | 900 000.00 | | 900 000.00 | 900 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 94 986.00 | | | 94 986.00 |
DH Retained earnings | | -63 059.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 176 615.00 | 158 846.00 | | 176 615.00 |
DL TOTAL (I) | 280 402.00 | 103 786.00 | | 280 402.00 |
DU Loans and Debts from Credit Institutions (3) | 511 688.00 | 616 079.00 | | 511 688.00 |
DV Miscellaneous Loans and Financial Debts (4) | 220 888.00 | 238 856.00 | | 220 888.00 |
DX Trade payables and related accounts | | 600.00 | | |
DY Tax and social security liabilities | 1 774.00 | 30 640.00 | | 1 774.00 |
EA Other liabilities | 70 000.00 | 40 000.00 | | 70 000.00 |
EC TOTAL (IV) | 804 350.00 | 926 175.00 | | 804 350.00 |
EE Grand total (I to V) | 1 084 751.00 | 1 029 961.00 | | 1 084 751.00 |
EG Accrued income and payables due within one year | 193 686.00 | 217 341.00 | | 193 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 814.00 | |
GF Total Operating Expenses (II) | | | 2 814.00 | |
GG - OPERATING RESULT (I - II) | | | -2 814.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 000.00 | |
GP Total financial income (V) | | | 180 000.00 | |
GR Interest and similar expenses | | | 17 954.00 | |
GU Total financial expenses (VI) | | | 17 954.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 162 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 159 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -17 384.00 | -3 173.00 | | -17 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 000.00 | 180 000.00 | | 180 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 385.00 | 21 154.00 | | 3 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 176 615.00 | 158 846.00 | | 176 615.00 |
| |
| 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 | 206 000.00 | 6 000.00 | | 206 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 888.00 | 84 888.00 | | 84 888.00 |
VG Loans with a maturity of up to one year at origin | 511 688.00 | 101 024.00 | 410 664.00 | 511 688.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 774.00 | 1 774.00 | | 1 774.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 075.00 | 173 075.00 | | 173 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 804 350.00 | 193 686.00 | 410 664.00 | 804 350.00 |
