| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 123 500.00 | | 123 500.00 | 123 500.00 |
BX Customers and related accounts | 7 206.00 | | 7 206.00 | 7 206.00 |
BZ Other receivables | 120.00 | | 120.00 | 120.00 |
CD Marketable securities | 21 150.00 | | 21 150.00 | 21 150.00 |
CF Cash and cash equivalents | 882.00 | | 882.00 | 882.00 |
CH Prepaid expenses | 142.00 | | 142.00 | 142.00 |
CJ TOTAL (II) | 29 500.00 | | 29 500.00 | 29 500.00 |
CO Grand total (0 to V) | 153 000.00 | | 153 000.00 | 153 000.00 |
CU Other investments | 123 500.00 | | 123 500.00 | 123 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -771.00 | | | -771.00 |
DL TOTAL (I) | 229.00 | | | 229.00 |
DU Loans and Debts from Credit Institutions (3) | 111 034.00 | | | 111 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 418.00 | | | 18 418.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
DY Tax and social security liabilities | 1 599.00 | | | 1 599.00 |
EA Other liabilities | 21 000.00 | | | 21 000.00 |
EC TOTAL (IV) | 152 771.00 | | | 152 771.00 |
EE Grand total (I to V) | 153 000.00 | | | 153 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 505.00 | | 16 505.00 | 16 505.00 |
FJ Net sales | 16 505.00 | | 16 505.00 | 16 505.00 |
FR Total operating income (I) | | | 16 505.00 | |
FW Other purchases and external expenses | | | 7 183.00 | |
FX Taxes, duties, and similar payments | | | 3 190.00 | |
FY Salaries and Wages | | | 5 345.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 15 719.00 | |
GG - OPERATING RESULT (I - II) | | | 786.00 | |
GL Other interest and similar income | | | 26.00 | |
GP Total financial income (V) | | | 26.00 | |
GR Interest and similar expenses | | | 1 584.00 | |
GU Total financial expenses (VI) | | | 1 584.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 532.00 | | | 16 532.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 303.00 | | | 17 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -771.00 | | | -771.00 |
| |
| 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 | 18 418.00 | 18 418.00 | | 18 418.00 |
8B Suppliers and Related Accounts | 720.00 | 720.00 | | 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 000.00 | 21 000.00 | | 21 000.00 |
VH Loans with a maturity of more than one year at origin | 111 034.00 | 18 007.00 | 93 027.00 | 111 034.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 599.00 | 1 599.00 | | 1 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 468.00 | 7 468.00 | | 7 468.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 771.00 | 59 744.00 | 93 027.00 | 152 771.00 |
