| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 506 966.00 | | 2 506 966.00 | 2 506 966.00 |
CF Cash and cash equivalents | 12 422.00 | | 12 422.00 | 12 422.00 |
CJ TOTAL (II) | 12 422.00 | | 12 422.00 | 12 422.00 |
CO Grand total (0 to V) | 2 519 388.00 | | 2 519 388.00 | 2 519 388.00 |
CU Other investments | 2 506 966.00 | | 2 506 966.00 | 2 506 966.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 259 150.00 | | | 1 259 150.00 |
DH Retained earnings | 385 068.00 | | | 385 068.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 012.00 | | | 100 012.00 |
DL TOTAL (I) | 1 744 230.00 | | | 1 744 230.00 |
DU Loans and Debts from Credit Institutions (3) | 602 719.00 | | | 602 719.00 |
DV Miscellaneous Loans and Financial Debts (4) | 170 459.00 | | | 170 459.00 |
DX Trade payables and related accounts | 1 980.00 | | | 1 980.00 |
EC TOTAL (IV) | 775 158.00 | | | 775 158.00 |
EE Grand total (I to V) | 2 519 388.00 | | | 2 519 388.00 |
EG Accrued income and payables due within one year | 775 158.00 | | | 775 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 514.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 10 719.00 | |
GG - OPERATING RESULT (I - II) | | | -10 719.00 | |
GL Other interest and similar income | | | 121 320.00 | |
GP Total financial income (V) | | | 121 320.00 | |
GR Interest and similar expenses | | | 10 588.00 | |
GU Total financial expenses (VI) | | | 10 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 110 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 100 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 121 320.00 | | | 121 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 307.00 | | | 21 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 012.00 | | | 100 012.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 170 459.00 | | | 170 459.00 |
8B Suppliers and Related Accounts | 1 980.00 | | | 1 980.00 |
VG Loans with a maturity of up to one year at origin | 602 719.00 | | | 602 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 775 158.00 | | | 775 158.00 |
