| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 435.00 | 950.00 | 485.00 | 1 435.00 |
BJ TOTAL (I) | 451 384.00 | 950.00 | 450 434.00 | 451 384.00 |
BZ Other receivables | 28 305.00 | | 28 305.00 | 28 305.00 |
CF Cash and cash equivalents | 251.00 | | 251.00 | 251.00 |
CJ TOTAL (II) | 28 556.00 | | 28 556.00 | 28 556.00 |
CO Grand total (0 to V) | 479 940.00 | 950.00 | 478 990.00 | 479 940.00 |
CU Other investments | 449 948.00 | | 449 948.00 | 449 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 84 000.00 | | | 84 000.00 |
DD Legal reserve (1) | 8 400.00 | | | 8 400.00 |
DG Other reserves | 153 352.00 | | | 153 352.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 700.00 | | | 7 700.00 |
DL TOTAL (I) | 253 452.00 | | | 253 452.00 |
DU Loans and Debts from Credit Institutions (3) | 147 934.00 | | | 147 934.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 763.00 | | | 13 763.00 |
DX Trade payables and related accounts | 3 840.00 | | | 3 840.00 |
EA Other liabilities | 60 001.00 | | | 60 001.00 |
EC TOTAL (IV) | 225 538.00 | | | 225 538.00 |
EE Grand total (I to V) | 478 990.00 | | | 478 990.00 |
EG Accrued income and payables due within one year | 113 392.00 | | | 113 392.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18.00 | | | 18.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 240.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 281.00 | |
GF Total Operating Expenses (II) | | | 2 682.00 | |
GG - OPERATING RESULT (I - II) | | | -2 682.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GR Interest and similar expenses | | | 4 618.00 | |
GU Total financial expenses (VI) | | | 4 618.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 382.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 300.00 | | | 7 300.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 700.00 | | | 7 700.00 |
| |
| 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 | 13 763.00 | 13 859.00 | 1 000.00 | 13 763.00 |
8B Suppliers and Related Accounts | 3 840.00 | 3 840.00 | | 3 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 001.00 | 60 001.00 | | 60 001.00 |
VG Loans with a maturity of up to one year at origin | 147 934.00 | 35 692.00 | 112 242.00 | 147 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 305.00 | 29 469.00 | | 28 305.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 538.00 | 113 392.00 | 113 242.00 | 225 538.00 |
