| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 85 000.00 | | 85 000.00 | 85 000.00 |
BJ TOTAL (I) | 85 000.00 | | 85 000.00 | 85 000.00 |
CF Cash and cash equivalents | 10 587.00 | | 10 587.00 | 10 587.00 |
CJ TOTAL (II) | 10 587.00 | | 10 587.00 | 10 587.00 |
CO Grand total (0 to V) | 95 587.00 | | 95 587.00 | 95 587.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 161.00 | | | 6 161.00 |
DL TOTAL (I) | 8 161.00 | | | 8 161.00 |
DU Loans and Debts from Credit Institutions (3) | 83 051.00 | | | 83 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 295.00 | | | 3 295.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
EC TOTAL (IV) | 87 426.00 | | | 87 426.00 |
EE Grand total (I to V) | 95 587.00 | | | 95 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 6 157.00 | |
GF Total Operating Expenses (II) | | | 6 157.00 | |
GG - OPERATING RESULT (I - II) | | | -6 157.00 | |
GP Total financial income (V) | | | 12 500.00 | |
GU Total financial expenses (VI) | | | 183.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 161.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 500.00 | | | 12 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 339.00 | | | 6 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 161.00 | | | 6 161.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
VH Loans with a maturity of more than one year at origin | 83 051.00 | 11 768.00 | 48 386.00 | 83 051.00 |
VI Group and Associates | 3 295.00 | 3 295.00 | | 3 295.00 |
VJ Loans taken out during the year | 85 000.00 | | | 85 000.00 |
VK Loans repaid during the year | 1 949.00 | | | 1 949.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 426.00 | 16 142.00 | 48 386.00 | 87 426.00 |
