| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 120 000.00 | | 120 000.00 | 120 000.00 |
CF Cash and cash equivalents | 30 039.00 | | 30 039.00 | 30 039.00 |
CJ TOTAL (II) | 30 039.00 | | 30 039.00 | 30 039.00 |
CO Grand total (0 to V) | 150 039.00 | | 150 039.00 | 150 039.00 |
CS Evaluated investments - equity method | 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 | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 918.00 | | | -9 918.00 |
DL TOTAL (I) | -8 918.00 | | | -8 918.00 |
DU Loans and Debts from Credit Institutions (3) | 121 092.00 | | | 121 092.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 2 866.00 | | | 2 866.00 |
EA Other liabilities | 30 000.00 | | | 30 000.00 |
EC TOTAL (IV) | 158 958.00 | | | 158 958.00 |
EE Grand total (I to V) | 150 039.00 | | | 150 039.00 |
EI Including equity loans | 5 000.00 | | | 5 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 888.00 | |
FX Taxes, duties, and similar payments | | | 2 910.00 | |
GF Total Operating Expenses (II) | | | 8 798.00 | |
GG - OPERATING RESULT (I - II) | | | -8 798.00 | |
GR Interest and similar expenses | | | 1 120.00 | |
GU Total financial expenses (VI) | | | 1 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 918.00 | | | 9 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 918.00 | | | -9 918.00 |
| |
| 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 | 5 000.00 | 5 000.00 | | 5 000.00 |
8B Suppliers and Related Accounts | 2 866.00 | 2 866.00 | | 2 866.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
VG Loans with a maturity of up to one year at origin | 121 092.00 | 121 092.00 | | 121 092.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 958.00 | 158 958.00 | | 158 958.00 |
