| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 211 136.00 | | 5 211 136.00 | 5 211 136.00 |
BJ TOTAL (I) | 5 214 346.00 | | 5 214 346.00 | 5 214 346.00 |
BX Customers and related accounts | 96 000.00 | | 96 000.00 | 96 000.00 |
BZ Other receivables | 12 993.00 | | 12 993.00 | 12 993.00 |
CB Subscribed and called capital, not paid | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 1 482.00 | | 1 482.00 | 1 482.00 |
CJ TOTAL (II) | 120 476.00 | | 120 476.00 | 120 476.00 |
CO Grand total (0 to V) | 5 334 822.00 | | 5 334 822.00 | 5 334 822.00 |
CU Other investments | 3 210.00 | | 3 210.00 | 3 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -55 378.00 | | | -55 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 314.00 | -55 378.00 | | 76 314.00 |
DL TOTAL (I) | 40 936.00 | -35 378.00 | | 40 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 265 095.00 | 4 500 698.00 | | 5 265 095.00 |
DX Trade payables and related accounts | 3 113.00 | 3 106.00 | | 3 113.00 |
DY Tax and social security liabilities | 24 142.00 | 76.00 | | 24 142.00 |
DZ Fixed asset liabilities and related accounts | 1 135.00 | 1 595.00 | | 1 135.00 |
EA Other liabilities | 400.00 | | | 400.00 |
EC TOTAL (IV) | 5 293 885.00 | 4 505 475.00 | | 5 293 885.00 |
EE Grand total (I to V) | 5 334 822.00 | 4 470 097.00 | | 5 334 822.00 |
EG Accrued income and payables due within one year | 5 293 885.00 | 4 505 475.00 | | 5 293 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 000.00 | | 80 000.00 | 80 000.00 |
FJ Net sales | 80 000.00 | | 80 000.00 | 80 000.00 |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 80 060.00 | |
FW Other purchases and external expenses | | | 3 108.00 | |
FX Taxes, duties, and similar payments | | | 556.00 | |
GF Total Operating Expenses (II) | | | 3 664.00 | |
GG - OPERATING RESULT (I - II) | | | 76 396.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 945.00 | |
GL Other interest and similar income | | | 84.00 | |
GP Total financial income (V) | | | 34 030.00 | |
GR Interest and similar expenses | | | 25 508.00 | |
GU Total financial expenses (VI) | | | 25 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 521.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 917.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 75.00 | | | 75.00 |
HD Total exceptional income (VII) | 75.00 | | | 75.00 |
HF Exceptional expenses on capital transactions | 536.00 | | | 536.00 |
HH Total exceptional expenses (VIII) | 536.00 | | | 536.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -461.00 | | | -461.00 |
HK Income tax | 8 142.00 | | | 8 142.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 165.00 | | | 114 165.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 850.00 | 55 378.00 | | 37 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 314.00 | -55 378.00 | | 76 314.00 |
