| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 364 325.00 | | 364 325.00 | 364 325.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 17 287.00 | | 17 287.00 | 17 287.00 |
CJ TOTAL (II) | 17 287.00 | | 17 287.00 | 17 287.00 |
CO Grand total (0 to V) | 381 612.00 | | 381 612.00 | 381 612.00 |
CS Evaluated investments - equity method | 364 325.00 | | 364 325.00 | 364 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 60 914.00 | 35 721.00 | | 60 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 355.00 | 25 193.00 | | -2 355.00 |
DL TOTAL (I) | 64 059.00 | 66 414.00 | | 64 059.00 |
DU Loans and Debts from Credit Institutions (3) | 159 269.00 | 196 048.00 | | 159 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 368.00 | 129 850.00 | | 155 368.00 |
DX Trade payables and related accounts | 700.00 | 1 512.00 | | 700.00 |
DY Tax and social security liabilities | 2 216.00 | | | 2 216.00 |
EC TOTAL (IV) | 317 553.00 | 327 410.00 | | 317 553.00 |
EE Grand total (I to V) | 381 612.00 | 393 824.00 | | 381 612.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 639.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 639.00 | |
GG - OPERATING RESULT (I - II) | | | -3 639.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 7 175.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 175.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -8 460.00 | | | -8 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 38 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 355.00 | 12 807.00 | | 2 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 355.00 | 25 193.00 | | -2 355.00 |
| |
| 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 | 700.00 | 700.00 | | 700.00 |
8D Social Security and Other Social Organizations | 2 216.00 | 2 216.00 | | 2 216.00 |
8K Other liabilities (including liabilities related to repo transactions) | 155 368.00 | 155 368.00 | | 155 368.00 |
VG Loans with a maturity of up to one year at origin | 159 269.00 | 159 269.00 | | 159 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 317 553.00 | 317 553.00 | | 317 553.00 |
