| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 056.00 | 3 056.00 | | 3 056.00 |
BD Other fixed assets | 48.00 | | 48.00 | 48.00 |
BJ TOTAL (I) | 441 868.00 | 3 056.00 | 438 812.00 | 441 868.00 |
BZ Other receivables | 14 386.00 | | 14 386.00 | 14 386.00 |
CF Cash and cash equivalents | 473.00 | | 473.00 | 473.00 |
CJ TOTAL (II) | 14 859.00 | | 14 859.00 | 14 859.00 |
CO Grand total (0 to V) | 456 728.00 | 3 056.00 | 453 671.00 | 456 728.00 |
CU Other investments | 438 763.00 | | 438 763.00 | 438 763.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 85 200.00 | | | 85 200.00 |
DD Legal reserve (1) | 8 520.00 | | | 8 520.00 |
DG Other reserves | 336 649.00 | | | 336 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 417.00 | | | 8 417.00 |
DK Regulated provisions | 12 763.00 | | | 12 763.00 |
DL TOTAL (I) | 451 551.00 | | | 451 551.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | 465.00 | | | 465.00 |
DX Trade payables and related accounts | 1 532.00 | | | 1 532.00 |
DY Tax and social security liabilities | 85.00 | | | 85.00 |
EC TOTAL (IV) | 2 120.00 | | | 2 120.00 |
EE Grand total (I to V) | 453 671.00 | | | 453 671.00 |
EG Accrued income and payables due within one year | 23.00 | | | 23.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FV Inventory change (raw materials and supplies) | | | 3 468.00 | |
FW Other purchases and external expenses | | | 114.00 | |
GF Total Operating Expenses (II) | | | 3 582.00 | |
GG - OPERATING RESULT (I - II) | | | -3 582.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 000.00 | |
GP Total financial income (V) | | | 12 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 000.00 | | | 12 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 582.00 | | | 3 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 417.00 | | | 8 417.00 |
| |
| 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 | 1 532.00 | 1 532.00 | | 1 532.00 |
VC Group and associates | 6 913.00 | 69 132.00 | | 6 913.00 |
VG Loans with a maturity of up to one year at origin | 381.00 | 38.00 | | 381.00 |
VI Group and Associates | 466.00 | 466.00 | | 466.00 |
VM Income taxes | 7 473.00 | 7 473.00 | | 7 473.00 |
VQ Other Taxes, Duties, and Similar Debts | 85.00 | 85.00 | | 85.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 386.00 | 14 386.00 | | 14 386.00 |
