| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 475 000.00 | | 475 000.00 | 475 000.00 |
BZ Other receivables | 1 933.00 | | 1 933.00 | 1 933.00 |
CF Cash and cash equivalents | 27 504.00 | | 27 504.00 | 27 504.00 |
CJ TOTAL (II) | 29 437.00 | | 29 437.00 | 29 437.00 |
CO Grand total (0 to V) | 504 437.00 | | 504 437.00 | 504 437.00 |
CS Evaluated investments - equity method | 475 000.00 | | 475 000.00 | 475 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 321.00 | | | -11 321.00 |
DL TOTAL (I) | -10 321.00 | | | -10 321.00 |
DU Loans and Debts from Credit Institutions (3) | 464 618.00 | | | 464 618.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 000.00 | | | 49 000.00 |
DY Tax and social security liabilities | 1 140.00 | | | 1 140.00 |
EC TOTAL (IV) | 514 758.00 | | | 514 758.00 |
EE Grand total (I to V) | 504 437.00 | | | 504 437.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 20 761.00 | |
FX Taxes, duties, and similar payments | | | 11 955.00 | |
GF Total Operating Expenses (II) | | | 32 716.00 | |
GG - OPERATING RESULT (I - II) | | | -32 716.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 26 128.00 | |
GP Total financial income (V) | | | 26 128.00 | |
GR Interest and similar expenses | | | 4 705.00 | |
GU Total financial expenses (VI) | | | 4 705.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 28.00 | | | 28.00 |
HH Total exceptional expenses (VIII) | 28.00 | | | 28.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -28.00 | | | -28.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 128.00 | | | 26 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 449.00 | | | 37 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 321.00 | | | -11 321.00 |
