| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 510 700.00 | | 510 700.00 | 510 700.00 |
BZ Other receivables | 157.00 | | 157.00 | 157.00 |
CF Cash and cash equivalents | 9 800.00 | | 9 800.00 | 9 800.00 |
CJ TOTAL (II) | 9 957.00 | | 9 957.00 | 9 957.00 |
CO Grand total (0 to V) | 520 657.00 | | 520 657.00 | 520 657.00 |
CU Other investments | 510 700.00 | | 510 700.00 | 510 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | | | 25 000.00 |
DG Other reserves | 2 548.00 | | | 2 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 781.00 | 27 548.00 | | 43 781.00 |
DL TOTAL (I) | 321 329.00 | 277 548.00 | | 321 329.00 |
DU Loans and Debts from Credit Institutions (3) | 195 738.00 | 232 570.00 | | 195 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 050.00 | 50.00 | | 2 050.00 |
DX Trade payables and related accounts | 1 541.00 | 818.00 | | 1 541.00 |
EA Other liabilities | | 10 700.00 | | |
EC TOTAL (IV) | 199 328.00 | 244 138.00 | | 199 328.00 |
EE Grand total (I to V) | 520 657.00 | 521 686.00 | | 520 657.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 911.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 911.00 | |
GG - OPERATING RESULT (I - II) | | | -2 911.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 3 300.00 | |
GU Total financial expenses (VI) | | | 3 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 700.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 50 000.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 219.00 | 22 452.00 | | 6 219.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 781.00 | 27 548.00 | | 43 781.00 |
| |
| 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 | 2 050.00 | 2 050.00 | | 2 050.00 |
8B Suppliers and Related Accounts | 1 541.00 | 1 541.00 | | 1 541.00 |
VG Loans with a maturity of up to one year at origin | 195 738.00 | 39 153.00 | 156 584.00 | 195 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 157.00 | 157.00 | | 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 199 328.00 | 42 744.00 | 156 584.00 | 199 328.00 |
