| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 142 323.00 | | 142 323.00 | 142 323.00 |
BJ TOTAL (I) | 142 323.00 | | 142 323.00 | 142 323.00 |
BZ Other receivables | 73 486.00 | | 73 486.00 | 73 486.00 |
CF Cash and cash equivalents | 38.00 | | 38.00 | 38.00 |
CJ TOTAL (II) | 73 524.00 | | 73 524.00 | 73 524.00 |
CO Grand total (0 to V) | 215 847.00 | | 215 847.00 | 215 847.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 2 986.00 | 2 602.00 | | 2 986.00 |
DG Other reserves | 56 726.00 | 49 439.00 | | 56 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 495.00 | 7 671.00 | | -3 495.00 |
DL TOTAL (I) | 96 217.00 | 99 712.00 | | 96 217.00 |
DU Loans and Debts from Credit Institutions (3) | 71 190.00 | | | 71 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 479.00 | 72 845.00 | | 47 479.00 |
DX Trade payables and related accounts | 911.00 | 840.00 | | 911.00 |
DY Tax and social security liabilities | 50.00 | 50.00 | | 50.00 |
EC TOTAL (IV) | 119 630.00 | 73 735.00 | | 119 630.00 |
EE Grand total (I to V) | 215 847.00 | 173 447.00 | | 215 847.00 |
EG Accrued income and payables due within one year | 101 780.00 | 73 735.00 | | 101 780.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 935.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 3 060.00 | |
GG - OPERATING RESULT (I - II) | | | -3 060.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 436.00 | |
GU Total financial expenses (VI) | | | 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 495.00 | 2 329.00 | | 3 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 495.00 | 7 671.00 | | -3 495.00 |
| |
| 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 | 21 748.00 | 21 748.00 | | 21 748.00 |
8B Suppliers and Related Accounts | 911.00 | 911.00 | | 911.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 731.00 | 25 731.00 | | 25 731.00 |
VG Loans with a maturity of up to one year at origin | 71 190.00 | 53 340.00 | 17 851.00 | 71 190.00 |
VQ Other Taxes, Duties, and Similar Debts | 50.00 | 50.00 | | 50.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 486.00 | 73 486.00 | | 73 486.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 630.00 | 101 780.00 | 17 851.00 | 119 630.00 |
