| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 535.00 | | 2 535.00 | 2 535.00 |
BJ TOTAL (I) | 190 035.00 | | 190 035.00 | 190 035.00 |
BZ Other receivables | 52 057.00 | | 52 057.00 | 52 057.00 |
CF Cash and cash equivalents | 4 365.00 | | 4 365.00 | 4 365.00 |
CJ TOTAL (II) | 56 422.00 | | 56 422.00 | 56 422.00 |
CO Grand total (0 to V) | 246 457.00 | | 246 457.00 | 246 457.00 |
CU Other investments | 187 500.00 | | 187 500.00 | 187 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 243.00 | | | 53 243.00 |
DL TOTAL (I) | 58 243.00 | | | 58 243.00 |
DU Loans and Debts from Credit Institutions (3) | 186 414.00 | | | 186 414.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 188 214.00 | | | 188 214.00 |
EE Grand total (I to V) | 246 457.00 | | | 246 457.00 |
EG Accrued income and payables due within one year | 22 267.00 | | | 22 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 197.00 | |
FX Taxes, duties, and similar payments | | | 5 108.00 | |
GF Total Operating Expenses (II) | | | 13 305.00 | |
GG - OPERATING RESULT (I - II) | | | -13 305.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 67 500.00 | |
GP Total financial income (V) | | | 67 500.00 | |
GR Interest and similar expenses | | | 952.00 | |
GU Total financial expenses (VI) | | | 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 548.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 67 500.00 | | | 67 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 257.00 | | | 14 257.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 243.00 | | | 53 243.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
UT Other financial assets | 2 535.00 | | 2 535.00 | 2 535.00 |
VG Loans with a maturity of up to one year at origin | 186 414.00 | 20 467.00 | 113 008.00 | 186 414.00 |
VS Prepaid expenses | 52 057.00 | 52 057.00 | | 52 057.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 592.00 | 52 057.00 | 2 535.00 | 54 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 214.00 | 22 267.00 | 113 008.00 | 188 214.00 |
