| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 67 058.00 | 19 442.00 | 47 616.00 | 67 058.00 |
BD Other fixed assets | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
BJ TOTAL (I) | 2 063 058.00 | 19 442.00 | 2 043 616.00 | 2 063 058.00 |
BZ Other receivables | 19 653.00 | | 19 653.00 | 19 653.00 |
CF Cash and cash equivalents | 2 314.00 | | 2 314.00 | 2 314.00 |
CJ TOTAL (II) | 21 967.00 | | 21 967.00 | 21 967.00 |
CO Grand total (0 to V) | 2 085 025.00 | 19 442.00 | 2 065 583.00 | 2 085 025.00 |
CU Other investments | 896 000.00 | | 896 000.00 | 896 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 332 000.00 | | | 332 000.00 |
DH Retained earnings | -7 269.00 | | | -7 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 567 155.00 | | | 567 155.00 |
DL TOTAL (I) | 891 886.00 | | | 891 886.00 |
DU Loans and Debts from Credit Institutions (3) | 1 151 917.00 | | | 1 151 917.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 780.00 | | | 21 780.00 |
EC TOTAL (IV) | 1 173 697.00 | | | 1 173 697.00 |
EE Grand total (I to V) | 2 065 583.00 | | | 2 065 583.00 |
EG Accrued income and payables due within one year | 125 144.00 | | | 125 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 397.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 412.00 | |
GF Total Operating Expenses (II) | | | 15 808.00 | |
GG - OPERATING RESULT (I - II) | | | -15 808.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 585 000.00 | |
GP Total financial income (V) | | | 585 000.00 | |
GR Interest and similar expenses | | | 8 034.00 | |
GU Total financial expenses (VI) | | | 8 034.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 576 966.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 561 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 997.00 | | | -5 997.00 |
HL TOTAL REVENUE (I + III + V + VII) | 585 000.00 | | | 585 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 845.00 | | | 17 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 567 155.00 | | | 567 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 030.00 | 13 412.00 | | 6 030.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 030.00 | 13 412.00 | | 6 030.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 1 151 917.00 | 103 364.00 | 411 909.00 | 1 151 917.00 |
VI Group and Associates | 21 780.00 | 21 780.00 | | 21 780.00 |
VM Income taxes | 19 653.00 | 19 653.00 | | 19 653.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 653.00 | 19 653.00 | | 19 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 173 697.00 | 125 144.00 | 411 909.00 | 1 173 697.00 |
