| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 220.00 | 459.00 | 1 761.00 | 2 220.00 |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 194 529.00 | 459.00 | 194 070.00 | 194 529.00 |
CF Cash and cash equivalents | 4 228.00 | | 4 228.00 | 4 228.00 |
CJ TOTAL (II) | 4 228.00 | | 4 228.00 | 4 228.00 |
CO Grand total (0 to V) | 198 757.00 | 459.00 | 198 298.00 | 198 757.00 |
CU Other investments | 192 278.00 | | 192 278.00 | 192 278.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -385.00 | | | -385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 892.00 | -385.00 | | 22 892.00 |
DK Regulated provisions | 2 476.00 | 20.00 | | 2 476.00 |
DL TOTAL (I) | 25 983.00 | 635.00 | | 25 983.00 |
DU Loans and Debts from Credit Institutions (3) | 167 845.00 | 195 000.00 | | 167 845.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 000.00 | 2 000.00 | | 4 000.00 |
DX Trade payables and related accounts | 360.00 | | | 360.00 |
DY Tax and social security liabilities | 110.00 | | | 110.00 |
EC TOTAL (IV) | 172 315.00 | 197 000.00 | | 172 315.00 |
EE Grand total (I to V) | 198 298.00 | 197 635.00 | | 198 298.00 |
EG Accrued income and payables due within one year | 140 460.00 | 167 845.00 | | 140 460.00 |
EI Including equity loans | 4 000.00 | | | 4 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 425.00 | |
FX Taxes, duties, and similar payments | | | 110.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 444.00 | |
GF Total Operating Expenses (II) | | | 3 979.00 | |
GG - OPERATING RESULT (I - II) | | | -3 979.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 600.00 | |
GP Total financial income (V) | | | 30 600.00 | |
GR Interest and similar expenses | | | 1 274.00 | |
GU Total financial expenses (VI) | | | 1 274.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 456.00 | 20.00 | | 2 456.00 |
HH Total exceptional expenses (VIII) | 2 456.00 | 20.00 | | 2 456.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 456.00 | -20.00 | | -2 456.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 600.00 | | | 30 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 708.00 | 385.00 | | 7 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 892.00 | -385.00 | | 22 892.00 |
