| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 750 000.00 | | 750 000.00 | 750 000.00 |
BZ Other receivables | 251 107.00 | | 251 107.00 | 251 107.00 |
CF Cash and cash equivalents | 4 579.00 | | 4 579.00 | 4 579.00 |
CJ TOTAL (II) | 255 687.00 | | 255 687.00 | 255 687.00 |
CO Grand total (0 to V) | 1 005 687.00 | | 1 005 687.00 | 1 005 687.00 |
CU Other investments | 750 000.00 | | 750 000.00 | 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 229 094.00 | 81 721.00 | | 229 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 357 775.00 | 147 372.00 | | 357 775.00 |
DL TOTAL (I) | 597 870.00 | 240 094.00 | | 597 870.00 |
DU Loans and Debts from Credit Institutions (3) | 404 818.00 | 502 336.00 | | 404 818.00 |
DV Miscellaneous Loans and Financial Debts (4) | 208.00 | 19 000.00 | | 208.00 |
DX Trade payables and related accounts | 2 790.00 | 2 785.00 | | 2 790.00 |
EA Other liabilities | | 226.00 | | |
EC TOTAL (IV) | 407 816.00 | 524 347.00 | | 407 816.00 |
EE Grand total (I to V) | 1 005 687.00 | 764 442.00 | | 1 005 687.00 |
EG Accrued income and payables due within one year | 105 542.00 | 124 258.00 | | 105 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 091.00 | |
GF Total Operating Expenses (II) | | | 3 091.00 | |
GG - OPERATING RESULT (I - II) | | | -3 091.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 363 300.00 | |
GL Other interest and similar income | | | 3 807.00 | |
GP Total financial income (V) | | | 367 107.00 | |
GR Interest and similar expenses | | | 6 466.00 | |
GU Total financial expenses (VI) | | | 6 466.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 360 641.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 357 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 226.00 | 146.00 | | 226.00 |
HD Total exceptional income (VII) | 226.00 | 146.00 | | 226.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 226.00 | 146.00 | | 226.00 |
HL TOTAL REVENUE (I + III + V + VII) | 367 333.00 | 159 058.00 | | 367 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 558.00 | 11 686.00 | | 9 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 357 775.00 | 147 372.00 | | 357 775.00 |
| |
| 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 | 2 790.00 | 2 790.00 | | 2 790.00 |
VH Loans with a maturity of more than one year at origin | 404 819.00 | 102 544.00 | 302 275.00 | 404 819.00 |
VI Group and Associates | 208.00 | 208.00 | | 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 407 817.00 | 105 542.00 | 302 275.00 | 407 817.00 |
