| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 189 000.00 | | 189 000.00 | 189 000.00 |
CF Cash and cash equivalents | 3 138.00 | | 3 138.00 | 3 138.00 |
CJ TOTAL (II) | 3 138.00 | | 3 138.00 | 3 138.00 |
CO Grand total (0 to V) | 192 138.00 | | 192 138.00 | 192 138.00 |
CU Other investments | 189 000.00 | | 189 000.00 | 189 000.00 |
| |
| 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) | 11 693.00 | | | 11 693.00 |
DL TOTAL (I) | 13 693.00 | | | 13 693.00 |
DU Loans and Debts from Credit Institutions (3) | 177 231.00 | | | 177 231.00 |
DX Trade payables and related accounts | 1 213.00 | | | 1 213.00 |
EC TOTAL (IV) | 178 444.00 | | | 178 444.00 |
EE Grand total (I to V) | 192 138.00 | | | 192 138.00 |
EG Accrued income and payables due within one year | 29 280.00 | | | 29 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 286.00 | |
FX Taxes, duties, and similar payments | | | 5 643.00 | |
GF Total Operating Expenses (II) | | | 8 929.00 | |
GG - OPERATING RESULT (I - II) | | | -8 929.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 500.00 | |
GP Total financial income (V) | | | 22 500.00 | |
GR Interest and similar expenses | | | 1 878.00 | |
GU Total financial expenses (VI) | | | 1 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 500.00 | | | 22 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 807.00 | | | 10 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 693.00 | | | 11 693.00 |
| |
| 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 | 1 213.00 | 1 213.00 | | 1 213.00 |
VH Loans with a maturity of more than one year at origin | 177 231.00 | 28 067.00 | 114 704.00 | 177 231.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 22 974.00 | | | 22 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 444.00 | 29 280.00 | 114 704.00 | 178 444.00 |
