| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
BZ Other receivables | 1 726.00 | | 1 726.00 | 1 726.00 |
CF Cash and cash equivalents | 14 730.00 | | 14 730.00 | 14 730.00 |
CJ TOTAL (II) | 16 455.00 | | 16 455.00 | 16 455.00 |
CO Grand total (0 to V) | 1 516 455.00 | | 1 516 455.00 | 1 516 455.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 054 393.00 | | | 1 054 393.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 854.00 | | | 97 854.00 |
DL TOTAL (I) | 1 163 247.00 | | | 1 163 247.00 |
DU Loans and Debts from Credit Institutions (3) | 13 359.00 | | | 13 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 239 500.00 | | | 239 500.00 |
DX Trade payables and related accounts | 5 160.00 | | | 5 160.00 |
DY Tax and social security liabilities | 190.00 | | | 190.00 |
EA Other liabilities | 95 000.00 | | | 95 000.00 |
EC TOTAL (IV) | 353 209.00 | | | 353 209.00 |
EE Grand total (I to V) | 1 516 455.00 | | | 1 516 455.00 |
EG Accrued income and payables due within one year | 18 709.00 | | | 18 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 391.00 | |
GF Total Operating Expenses (II) | | | 4 391.00 | |
GG - OPERATING RESULT (I - II) | | | -4 391.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 000.00 | |
GL Other interest and similar income | | | 515.00 | |
GP Total financial income (V) | | | 105 515.00 | |
GR Interest and similar expenses | | | 3 270.00 | |
GU Total financial expenses (VI) | | | 3 270.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 102 245.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 105 515.00 | | | 105 515.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 661.00 | | | 7 661.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 854.00 | | | 97 854.00 |
| |
| 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 | 5 160.00 | 5 160.00 | | 5 160.00 |
8K Other liabilities (including liabilities related to repo transactions) | 95 000.00 | | 95 000.00 | 95 000.00 |
VH Loans with a maturity of more than one year at origin | 13 359.00 | 13 359.00 | | 13 359.00 |
VI Group and Associates | 239 500.00 | | 239 500.00 | 239 500.00 |
VK Loans repaid during the year | 157 473.00 | | | 157 473.00 |
VP Miscellaneous | 1 726.00 | 1 726.00 | | 1 726.00 |
VQ Other Taxes, Duties, and Similar Debts | 190.00 | 190.00 | | 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 726.00 | 1 726.00 | | 1 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 209.00 | 18 709.00 | 334 500.00 | 353 209.00 |
