| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 019.00 | | 1 019.00 | 1 019.00 |
BJ TOTAL (I) | 121 019.00 | | 121 019.00 | 121 019.00 |
BZ Other receivables | 8 618.00 | | 8 618.00 | 8 618.00 |
CF Cash and cash equivalents | 12 323.00 | | 12 323.00 | 12 323.00 |
CJ TOTAL (II) | 20 941.00 | | 20 941.00 | 20 941.00 |
CO Grand total (0 to V) | 141 960.00 | | 141 960.00 | 141 960.00 |
CU Other investments | 120 000.00 | | 120 000.00 | 120 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 2 247.00 | | | 2 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 216.00 | | | 4 216.00 |
DL TOTAL (I) | 17 463.00 | | | 17 463.00 |
DU Loans and Debts from Credit Institutions (3) | 75 753.00 | | | 75 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 550.00 | | | 47 550.00 |
DX Trade payables and related accounts | 1 194.00 | | | 1 194.00 |
EC TOTAL (IV) | 124 497.00 | | | 124 497.00 |
EE Grand total (I to V) | 141 960.00 | | | 141 960.00 |
EG Accrued income and payables due within one year | 63 366.00 | | | 63 366.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 012.00 | |
FX Taxes, duties, and similar payments | | | 206.00 | |
GF Total Operating Expenses (II) | | | 3 218.00 | |
GG - OPERATING RESULT (I - II) | | | -3 218.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 550.00 | |
GP Total financial income (V) | | | 8 550.00 | |
GR Interest and similar expenses | | | 1 866.00 | |
GU Total financial expenses (VI) | | | 1 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 684.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -750.00 | | | -750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 550.00 | | | 8 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 334.00 | | | 4 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 216.00 | | | 4 216.00 |
| |
| 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 | 47 550.00 | 47 550.00 | | 47 550.00 |
8B Suppliers and Related Accounts | 1 194.00 | 1 194.00 | | 1 194.00 |
VG Loans with a maturity of up to one year at origin | 75 753.00 | 14 622.00 | 61 131.00 | 75 753.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 637.00 | 8 618.00 | 1 019.00 | 9 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 497.00 | 63 366.00 | 61 131.00 | 124 497.00 |
