| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 314 822.00 | | 314 822.00 | 314 822.00 |
BZ Other receivables | 39 171.00 | | 39 171.00 | 39 171.00 |
CF Cash and cash equivalents | 1 114.00 | | 1 114.00 | 1 114.00 |
CH Prepaid expenses | 257.00 | | 257.00 | 257.00 |
CJ TOTAL (II) | 40 542.00 | | 40 542.00 | 40 542.00 |
CO Grand total (0 to V) | 355 364.00 | | 355 364.00 | 355 364.00 |
CU Other investments | 314 672.00 | | 314 672.00 | 314 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 114 000.00 | | | 114 000.00 |
DH Retained earnings | -39 895.00 | | | -39 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 372.00 | | | 18 372.00 |
DL TOTAL (I) | 92 477.00 | | | 92 477.00 |
DU Loans and Debts from Credit Institutions (3) | 182 093.00 | | | 182 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 824.00 | | | 78 824.00 |
DX Trade payables and related accounts | 1 970.00 | | | 1 970.00 |
EC TOTAL (IV) | 262 887.00 | | | 262 887.00 |
EE Grand total (I to V) | 355 364.00 | | | 355 364.00 |
EG Accrued income and payables due within one year | 123 485.00 | | | 123 485.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 742.00 | |
FY Salaries and Wages | | | 1 336.00 | |
GF Total Operating Expenses (II) | | | 9 078.00 | |
GG - OPERATING RESULT (I - II) | | | -9 078.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 294.00 | |
GP Total financial income (V) | | | 33 294.00 | |
GR Interest and similar expenses | | | 5 674.00 | |
GU Total financial expenses (VI) | | | 5 674.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 170.00 | | | 170.00 |
HH Total exceptional expenses (VIII) | 170.00 | | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | | | -170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 294.00 | | | 33 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 922.00 | | | 14 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 372.00 | | | 18 372.00 |
| |
| 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 | 78 824.00 | 78 824.00 | | 78 824.00 |
8B Suppliers and Related Accounts | 1 970.00 | 1 970.00 | | 1 970.00 |
VG Loans with a maturity of up to one year at origin | 182 093.00 | 42 691.00 | 139 402.00 | 182 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 428.00 | 39 428.00 | | 39 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 262 887.00 | 123 485.00 | 139 402.00 | 262 887.00 |
