| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 14 015.00 | | 14 015.00 | 14 015.00 |
BJ TOTAL (I) | 2 014 015.00 | | 2 014 015.00 | 2 014 015.00 |
CF Cash and cash equivalents | 31 554.00 | | 31 554.00 | 31 554.00 |
CH Prepaid expenses | 18 172.00 | | 18 172.00 | 18 172.00 |
CJ TOTAL (II) | 49 726.00 | | 49 726.00 | 49 726.00 |
CO Grand total (0 to V) | 2 063 741.00 | | 2 063 741.00 | 2 063 741.00 |
CU Other investments | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 445 560.00 | | | 445 560.00 |
DL TOTAL (I) | 545 560.00 | | | 545 560.00 |
DU Loans and Debts from Credit Institutions (3) | 1 509 482.00 | | | 1 509 482.00 |
DX Trade payables and related accounts | 3 500.00 | | | 3 500.00 |
DY Tax and social security liabilities | 5 199.00 | | | 5 199.00 |
EC TOTAL (IV) | 1 518 182.00 | | | 1 518 182.00 |
EE Grand total (I to V) | 2 063 741.00 | | | 2 063 741.00 |
EG Accrued income and payables due within one year | 203 882.00 | | | 203 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 500.00 | | 62 500.00 | 62 500.00 |
FJ Net sales | 62 500.00 | | 62 500.00 | 62 500.00 |
FR Total operating income (I) | | | 62 500.00 | |
FW Other purchases and external expenses | | | 22 961.00 | |
FX Taxes, duties, and similar payments | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 24 961.00 | |
GG - OPERATING RESULT (I - II) | | | 37 539.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 438 000.00 | |
GP Total financial income (V) | | | 438 000.00 | |
GR Interest and similar expenses | | | 24 780.00 | |
GU Total financial expenses (VI) | | | 24 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 413 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 450 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 199.00 | | | 5 199.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 500.00 | | | 500 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 940.00 | | | 54 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 445 560.00 | | | 445 560.00 |
| |
| 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 | 3 500.00 | 3 500.00 | | 3 500.00 |
VG Loans with a maturity of up to one year at origin | 1 509 482.00 | 203 882.00 | 1 025 849.00 | 1 509 482.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 199.00 | 5 199.00 | | 5 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 187.00 | 18 172.00 | 14 015.00 | 32 187.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 518 182.00 | 212 582.00 | 1 025 849.00 | 1 518 182.00 |
