| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 235 400.00 | | 235 400.00 | 235 400.00 |
BZ Other receivables | 1 053 671.00 | | 1 053 671.00 | 1 053 671.00 |
CF Cash and cash equivalents | 93 036.00 | | 93 036.00 | 93 036.00 |
CJ TOTAL (II) | 1 146 707.00 | | 1 146 707.00 | 1 146 707.00 |
CO Grand total (0 to V) | 1 382 107.00 | | 1 382 107.00 | 1 382 107.00 |
CU Other investments | 235 400.00 | | 235 400.00 | 235 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 234 000.00 | | | 234 000.00 |
DD Legal reserve (1) | 23 400.00 | | | 23 400.00 |
DG Other reserves | 1 020 028.00 | | | 1 020 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 586.00 | | | 586.00 |
DL TOTAL (I) | 1 278 014.00 | | | 1 278 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 473.00 | | | 102 473.00 |
DX Trade payables and related accounts | 1 620.00 | | | 1 620.00 |
EC TOTAL (IV) | 104 093.00 | | | 104 093.00 |
EE Grand total (I to V) | 1 382 107.00 | | | 1 382 107.00 |
EG Accrued income and payables due within one year | 104 093.00 | | | 104 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 146.00 | |
GF Total Operating Expenses (II) | | | 3 146.00 | |
GG - OPERATING RESULT (I - II) | | | -3 146.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 473.00 | |
GP Total financial income (V) | | | 10 473.00 | |
GR Interest and similar expenses | | | 6 321.00 | |
GU Total financial expenses (VI) | | | 6 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 420.00 | | | 420.00 |
HH Total exceptional expenses (VIII) | 420.00 | | | 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -420.00 | | | -420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 473.00 | | | 10 473.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 887.00 | | | 9 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 586.00 | | | 586.00 |
| |
| 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 | 102 473.00 | 102 473.00 | | 102 473.00 |
8B Suppliers and Related Accounts | 1 620.00 | 1 620.00 | | 1 620.00 |
VS Prepaid expenses | 1 053 671.00 | 1 053 671.00 | | 1 053 671.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 053 671.00 | 1 053 671.00 | | 1 053 671.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 093.00 | 104 093.00 | | 104 093.00 |
