| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 080 000.00 | | 1 080 000.00 | 1 080 000.00 |
BZ Other receivables | 32.00 | | 32.00 | 32.00 |
CF Cash and cash equivalents | 5 734.00 | | 5 734.00 | 5 734.00 |
CJ TOTAL (II) | 5 766.00 | | 5 766.00 | 5 766.00 |
CO Grand total (0 to V) | 1 085 766.00 | | 1 085 766.00 | 1 085 766.00 |
CU Other investments | 1 080 000.00 | | 1 080 000.00 | 1 080 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 820 200.00 | | | 820 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 882.00 | | | 36 882.00 |
DL TOTAL (I) | 857 082.00 | | | 857 082.00 |
DU Loans and Debts from Credit Institutions (3) | 226 208.00 | | | 226 208.00 |
DV Miscellaneous Loans and Financial Debts (4) | 676.00 | | | 676.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 228 684.00 | | | 228 684.00 |
EE Grand total (I to V) | 1 085 766.00 | | | 1 085 766.00 |
EG Accrued income and payables due within one year | 40 877.00 | | | 40 877.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 489.00 | |
FX Taxes, duties, and similar payments | | | 101.00 | |
FZ Social Security Contributions | | | 1 120.00 | |
GF Total Operating Expenses (II) | | | 5 710.00 | |
GG - OPERATING RESULT (I - II) | | | -5 710.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 900.00 | |
GP Total financial income (V) | | | 44 900.00 | |
GR Interest and similar expenses | | | 2 307.00 | |
GU Total financial expenses (VI) | | | 2 307.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 593.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 900.00 | | | 44 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 018.00 | | | 8 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 882.00 | | | 36 882.00 |
| |
| 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 | 676.00 | 676.00 | | 676.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
VH Loans with a maturity of more than one year at origin | 226 208.00 | 38 401.00 | 149 390.00 | 226 208.00 |
VJ Loans taken out during the year | 260 000.00 | | | 260 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32.00 | 32.00 | | 32.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32.00 | 32.00 | | 32.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 684.00 | 40 877.00 | 149 390.00 | 228 684.00 |
