| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 425 700.00 | | 425 700.00 | 425 700.00 |
BZ Other receivables | 269 770.00 | | 269 770.00 | 269 770.00 |
CF Cash and cash equivalents | 25 731.00 | | 25 731.00 | 25 731.00 |
CJ TOTAL (II) | 295 501.00 | | 295 501.00 | 295 501.00 |
CO Grand total (0 to V) | 721 201.00 | | 721 201.00 | 721 201.00 |
CU Other investments | 425 700.00 | | 425 700.00 | 425 700.00 |
| |
| 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) | 277 393.00 | | | 277 393.00 |
DL TOTAL (I) | 282 393.00 | | | 282 393.00 |
DU Loans and Debts from Credit Institutions (3) | 425 700.00 | | | 425 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 088.00 | | | 12 088.00 |
DX Trade payables and related accounts | 1 020.00 | | | 1 020.00 |
EC TOTAL (IV) | 438 808.00 | | | 438 808.00 |
EE Grand total (I to V) | 721 201.00 | | | 721 201.00 |
EG Accrued income and payables due within one year | 365 586.00 | | | 365 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 289.00 | |
FX Taxes, duties, and similar payments | | | 12 088.00 | |
GE Other Expenses | | | 230.00 | |
GF Total Operating Expenses (II) | | | 22 607.00 | |
GG - OPERATING RESULT (I - II) | | | -22 607.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GP Total financial income (V) | | | 300 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 277 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 300 000.00 | | | 300 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 607.00 | | | 22 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 277 393.00 | | | 277 393.00 |
| |
| 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 | 1 020.00 | 1 020.00 | | 1 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 088.00 | 12 088.00 | | 12 088.00 |
UX Other trade receivables | 269 770.00 | 269 770.00 | | 269 770.00 |
VH Loans with a maturity of more than one year at origin | 425 700.00 | 60 114.00 | 242 707.00 | 425 700.00 |
VJ Loans taken out during the year | 425 700.00 | | | 425 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 269 770.00 | 269 770.00 | | 269 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 438 808.00 | 73 222.00 | 242 707.00 | 438 808.00 |
