| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 95 000.00 | | 95 000.00 | 95 000.00 |
BJ TOTAL (I) | 95 211.00 | | 95 211.00 | 95 211.00 |
CF Cash and cash equivalents | 615.00 | | 615.00 | 615.00 |
CJ TOTAL (II) | 615.00 | | 615.00 | 615.00 |
CO Grand total (0 to V) | 95 826.00 | | 95 826.00 | 95 826.00 |
CU Other investments | 211.00 | | 211.00 | 211.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 18 805.00 | 8 437.00 | | 18 805.00 |
DH Retained earnings | | -7 573.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 793.00 | 17 941.00 | | 9 793.00 |
DL TOTAL (I) | 39 598.00 | 29 805.00 | | 39 598.00 |
DU Loans and Debts from Credit Institutions (3) | 20 740.00 | 30 304.00 | | 20 740.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 545.00 | 36 011.00 | | 34 545.00 |
DX Trade payables and related accounts | 865.00 | 840.00 | | 865.00 |
DY Tax and social security liabilities | 77.00 | 78.00 | | 77.00 |
EC TOTAL (IV) | 56 227.00 | 67 233.00 | | 56 227.00 |
EE Grand total (I to V) | 95 826.00 | 97 038.00 | | 95 826.00 |
EI Including equity loans | 34 545.00 | | | 34 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 242.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 1 392.00 | |
GG - OPERATING RESULT (I - II) | | | -1 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 500.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 12 504.00 | |
GR Interest and similar expenses | | | 1 319.00 | |
GU Total financial expenses (VI) | | | 1 319.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 185.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 504.00 | 21 003.00 | | 12 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 711.00 | 3 062.00 | | 2 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 793.00 | 17 941.00 | | 9 793.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 865.00 | 865.00 | | 865.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34 545.00 | 34 545.00 | | 34 545.00 |
VH Loans with a maturity of more than one year at origin | 20 740.00 | 9 799.00 | 10 941.00 | 20 740.00 |
VK Loans repaid during the year | 9 520.00 | | | 9 520.00 |
VQ Other Taxes, Duties, and Similar Debts | 77.00 | 77.00 | | 77.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 227.00 | 45 286.00 | 10 941.00 | 56 227.00 |
