| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 4 733.00 | | 4 733.00 | 4 733.00 |
CJ TOTAL (II) | 4 733.00 | | 4 733.00 | 4 733.00 |
CO Grand total (0 to V) | 154 733.00 | | 154 733.00 | 154 733.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 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 | 19 061.00 | | | 19 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 026.00 | 19 161.00 | | 14 026.00 |
DL TOTAL (I) | 34 187.00 | 20 161.00 | | 34 187.00 |
DU Loans and Debts from Credit Institutions (3) | 108 842.00 | 129 585.00 | | 108 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 747.00 | 9 747.00 | | 9 747.00 |
DX Trade payables and related accounts | 1 957.00 | 2 472.00 | | 1 957.00 |
EC TOTAL (IV) | 120 546.00 | 141 805.00 | | 120 546.00 |
EE Grand total (I to V) | 154 733.00 | 161 966.00 | | 154 733.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 052.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 052.00 | |
GG - OPERATING RESULT (I - II) | | | -2 052.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 000.00 | |
GP Total financial income (V) | | | 18 000.00 | |
GR Interest and similar expenses | | | 1 922.00 | |
GU Total financial expenses (VI) | | | 1 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 000.00 | 33 600.00 | | 18 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 974.00 | 14 439.00 | | 3 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 026.00 | 19 161.00 | | 14 026.00 |
| |
| 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 | 9 747.00 | 9 747.00 | | 9 747.00 |
8B Suppliers and Related Accounts | 1 957.00 | 1 957.00 | | 1 957.00 |
VG Loans with a maturity of up to one year at origin | 108 842.00 | 21 078.00 | 87 764.00 | 108 842.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 546.00 | 32 782.00 | 87 764.00 | 120 546.00 |
