| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 115.00 | | 115.00 | 115.00 |
BJ TOTAL (I) | 106 206.00 | | 106 206.00 | 106 206.00 |
BZ Other receivables | 17 088.00 | | 17 088.00 | 17 088.00 |
CF Cash and cash equivalents | 381.00 | | 381.00 | 381.00 |
CJ TOTAL (II) | 17 469.00 | | 17 469.00 | 17 469.00 |
CO Grand total (0 to V) | 123 675.00 | | 123 675.00 | 123 675.00 |
CU Other investments | 106 206.00 | | 106 206.00 | 106 206.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DH Retained earnings | 10 385.00 | | | 10 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 389.00 | | | 10 389.00 |
DL TOTAL (I) | 60 389.00 | | | 60 389.00 |
DU Loans and Debts from Credit Institutions (3) | 48 212.00 | | | 48 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 595.00 | | | 13 595.00 |
DX Trade payables and related accounts | 1 326.00 | | | 1 326.00 |
DY Tax and social security liabilities | 153.00 | | | 153.00 |
EC TOTAL (IV) | 63 286.00 | | | 63 286.00 |
EE Grand total (I to V) | 123 675.00 | | | 123 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 254.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GF Total Operating Expenses (II) | | | 10 407.00 | |
GG - OPERATING RESULT (I - II) | | | -10 407.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 796.00 | |
GP Total financial income (V) | | | 20 796.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 389.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 796.00 | | | 20 796.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 407.00 | | | 10 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 389.00 | | | 10 389.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 13 595.00 | 13 595.00 | | 13 595.00 |
8B Suppliers and Related Accounts | 1 326.00 | 1 326.00 | | 1 326.00 |
8D Social Security and Other Social Organizations | 152.00 | 152.00 | | 152.00 |
VG Loans with a maturity of up to one year at origin | 48 212.00 | | 31 481.00 | 48 212.00 |
VQ Other Taxes, Duties, and Similar Debts | 153.00 | 153.00 | | 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 088.00 | 17 088.00 | | 17 088.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 286.00 | 15 074.00 | 31 481.00 | 63 286.00 |
