| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 106 000.00 | | 106 000.00 | 106 000.00 |
BZ Other receivables | 1 118 810.00 | | 1 118 810.00 | 1 118 810.00 |
CF Cash and cash equivalents | 16 321.00 | | 16 321.00 | 16 321.00 |
CJ TOTAL (II) | 1 135 131.00 | | 1 135 131.00 | 1 135 131.00 |
CO Grand total (0 to V) | 1 241 131.00 | | 1 241 131.00 | 1 241 131.00 |
CU Other investments | 106 000.00 | | 106 000.00 | 106 000.00 |
| |
| 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 |
DG Other reserves | 25 502.00 | | | 25 502.00 |
DH Retained earnings | | -4 110.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 151 946.00 | 30 612.00 | | 151 946.00 |
DL TOTAL (I) | 188 448.00 | 36 502.00 | | 188 448.00 |
DV Miscellaneous Loans and Financial Debts (4) | 941 183.00 | 797 063.00 | | 941 183.00 |
DX Trade payables and related accounts | | 1 573.00 | | |
DZ Fixed asset liabilities and related accounts | 58 500.00 | 58 500.00 | | 58 500.00 |
EA Other liabilities | 53 000.00 | 80 000.00 | | 53 000.00 |
EC TOTAL (IV) | 1 052 683.00 | 937 136.00 | | 1 052 683.00 |
EE Grand total (I to V) | 1 241 131.00 | 973 638.00 | | 1 241 131.00 |
EG Accrued income and payables due within one year | | 937 136.00 | | |
EI Including equity loans | 941 183.00 | | | 941 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 621.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GF Total Operating Expenses (II) | | | 2 841.00 | |
GG - OPERATING RESULT (I - II) | | | -2 841.00 | |
GH Attributed profit or transferred loss (III) | | | 46 950.00 | |
GI Supported loss or transferred profit (IV) | | | 8 694.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 113 267.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 3 267.00 | |
GP Total financial income (V) | | | 116 533.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 151 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 163 483.00 | 84 518.00 | | 163 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 537.00 | 53 906.00 | | 11 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 151 946.00 | 30 612.00 | | 151 946.00 |
