| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 000.00 | | 350 000.00 | 350 000.00 |
BZ Other receivables | 61 371.00 | | 61 371.00 | 61 371.00 |
CF Cash and cash equivalents | 6 035.00 | | 6 035.00 | 6 035.00 |
CJ TOTAL (II) | 67 407.00 | | 67 407.00 | 67 407.00 |
CO Grand total (0 to V) | 417 407.00 | | 417 407.00 | 417 407.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 36 910.00 | | | 36 910.00 |
DH Retained earnings | 86 038.00 | 86 038.00 | | 86 038.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 218.00 | 36 910.00 | | 68 218.00 |
DL TOTAL (I) | 224 167.00 | 155 948.00 | | 224 167.00 |
DU Loans and Debts from Credit Institutions (3) | 90 055.00 | 125 575.00 | | 90 055.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | 100 000.00 | | 100 000.00 |
DX Trade payables and related accounts | 3 185.00 | 3 000.00 | | 3 185.00 |
EC TOTAL (IV) | 193 240.00 | 228 575.00 | | 193 240.00 |
EE Grand total (I to V) | 417 407.00 | 384 524.00 | | 417 407.00 |
EG Accrued income and payables due within one year | 39 712.00 | 41 525.00 | | 39 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 144.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 6 303.00 | |
GG - OPERATING RESULT (I - II) | | | -6 303.00 | |
GL Other interest and similar income | | | 73 843.00 | |
GP Total financial income (V) | | | 73 843.00 | |
GR Interest and similar expenses | | | 3 062.00 | |
GU Total financial expenses (VI) | | | 3 062.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 741.00 | -3 643.00 | | -3 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 843.00 | 42 023.00 | | 73 843.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 625.00 | 5 113.00 | | 5 625.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 218.00 | 36 910.00 | | 68 218.00 |
| |
| 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 | 100 000.00 | | 100 000.00 | 100 000.00 |
8B Suppliers and Related Accounts | 3 185.00 | 3 185.00 | | 3 185.00 |
VH Loans with a maturity of more than one year at origin | 90 055.00 | 36 527.00 | 53 528.00 | 90 055.00 |
VP Miscellaneous | 61 371.00 | | | 61 371.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 371.00 | 61 371.00 | | 61 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 193 240.00 | 39 712.00 | 153 528.00 | 193 240.00 |
