| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 1 230.00 | | 1 230.00 | 1 230.00 |
BJ TOTAL (I) | 101 245.00 | | 101 245.00 | 101 245.00 |
CF Cash and cash equivalents | 2 149.00 | | 2 149.00 | 2 149.00 |
CJ TOTAL (II) | 2 149.00 | | 2 149.00 | 2 149.00 |
CO Grand total (0 to V) | 103 395.00 | | 103 395.00 | 103 395.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 3 366.00 | | | 3 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 554.00 | 3 466.00 | | 11 554.00 |
DL TOTAL (I) | 16 020.00 | 4 466.00 | | 16 020.00 |
DU Loans and Debts from Credit Institutions (3) | 59 356.00 | 70 824.00 | | 59 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 843.00 | 24 533.00 | | 26 843.00 |
DX Trade payables and related accounts | 1 176.00 | 2 100.00 | | 1 176.00 |
EC TOTAL (IV) | 87 375.00 | 97 457.00 | | 87 375.00 |
EE Grand total (I to V) | 103 395.00 | 101 923.00 | | 103 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 617.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 617.00 | |
GG - OPERATING RESULT (I - II) | | | -1 617.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GP Total financial income (V) | | | 15 000.00 | |
GR Interest and similar expenses | | | 1 829.00 | |
GU Total financial expenses (VI) | | | 1 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 554.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | 12 500.00 | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 446.00 | 9 034.00 | | 3 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 554.00 | 3 466.00 | | 11 554.00 |
| |
| 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 | 1 176.00 | 1 176.00 | | 1 176.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 843.00 | 26 843.00 | | 26 843.00 |
UT Other financial assets | 1 230.00 | | 1 230.00 | 1 230.00 |
VG Loans with a maturity of up to one year at origin | 147.00 | 147.00 | | 147.00 |
VH Loans with a maturity of more than one year at origin | 59 209.00 | 11 584.00 | 47 625.00 | 59 209.00 |
VK Loans repaid during the year | 11 458.00 | | | 11 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 230.00 | | 1 230.00 | 1 230.00 |
