| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 959 896.00 | | 3 959 896.00 | 3 959 896.00 |
BX Customers and related accounts | 10 800.00 | | 10 800.00 | 10 800.00 |
BZ Other receivables | 45 566.00 | | 45 566.00 | 45 566.00 |
CF Cash and cash equivalents | 9 031.00 | | 9 031.00 | 9 031.00 |
CJ TOTAL (II) | 65 397.00 | | 65 397.00 | 65 397.00 |
CO Grand total (0 to V) | 4 025 293.00 | | 4 025 293.00 | 4 025 293.00 |
CU Other investments | 3 959 896.00 | | 3 959 896.00 | 3 959 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -445 042.00 | | | -445 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 421 821.00 | | | 421 821.00 |
DL TOTAL (I) | 26 779.00 | | | 26 779.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 995 754.00 | | | 3 995 754.00 |
DX Trade payables and related accounts | 2 760.00 | | | 2 760.00 |
EC TOTAL (IV) | 3 998 514.00 | | | 3 998 514.00 |
EE Grand total (I to V) | 4 025 293.00 | | | 4 025 293.00 |
EG Accrued income and payables due within one year | 671 826.00 | | | 671 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 000.00 | | 36 000.00 | 36 000.00 |
FJ Net sales | 36 000.00 | | 36 000.00 | 36 000.00 |
FR Total operating income (I) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 8 507.00 | |
FX Taxes, duties, and similar payments | | | 407.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 914.00 | |
GG - OPERATING RESULT (I - II) | | | 27 086.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GP Total financial income (V) | | | 500 000.00 | |
GR Interest and similar expenses | | | 126 249.00 | |
GU Total financial expenses (VI) | | | 126 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 373 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 400 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -20 984.00 | | | -20 984.00 |
HL TOTAL REVENUE (I + III + V + VII) | 536 000.00 | | | 536 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 179.00 | 143 567.00 | | 114 179.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 421 821.00 | | | 421 821.00 |
| |
| 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 | 3 995 754.00 | 669 066.00 | 1 600 000.00 | 3 995 754.00 |
8B Suppliers and Related Accounts | 2 760.00 | 2 760.00 | | 2 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 366.00 | 56 366.00 | | 56 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 998 514.00 | 671 826.00 | 1 600 000.00 | 3 998 514.00 |
