| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 141 675.00 | | 141 675.00 | 141 675.00 |
CF Cash and cash equivalents | 12 717.00 | | 12 717.00 | 12 717.00 |
CJ TOTAL (II) | 12 717.00 | | 12 717.00 | 12 717.00 |
CO Grand total (0 to V) | 154 392.00 | | 154 392.00 | 154 392.00 |
CU Other investments | 141 675.00 | | 141 675.00 | 141 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -10 936.00 | | | -10 936.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 133.00 | | | 7 133.00 |
DL TOTAL (I) | -2 803.00 | | | -2 803.00 |
DU Loans and Debts from Credit Institutions (3) | 152 989.00 | | | 152 989.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000.00 | | | 2 000.00 |
DX Trade payables and related accounts | 2 058.00 | | | 2 058.00 |
DY Tax and social security liabilities | 148.00 | | | 148.00 |
EC TOTAL (IV) | 157 195.00 | | | 157 195.00 |
EE Grand total (I to V) | 154 392.00 | | | 154 392.00 |
EG Accrued income and payables due within one year | 20 350.00 | | | 20 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 772.00 | |
GF Total Operating Expenses (II) | | | 2 772.00 | |
GG - OPERATING RESULT (I - II) | | | -2 772.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 734.00 | |
GP Total financial income (V) | | | 12 734.00 | |
GR Interest and similar expenses | | | 2 681.00 | |
GU Total financial expenses (VI) | | | 2 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 148.00 | | | 148.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 734.00 | | | 12 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 601.00 | | | 5 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 133.00 | | | 7 133.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 141 675.00 | | | 141 675.00 |
I3 DECREASES Total Financial Fixed Assets | | | 141 675.00 | |
I4 DECREASES Grand Total | | | 141 675.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 141 675.00 | | | 141 675.00 |
| |
| 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 | 2 058.00 | 2 058.00 | | 2 058.00 |
8E Income Taxes | 148.00 | 148.00 | | 148.00 |
VH Loans with a maturity of more than one year at origin | 152 989.00 | 16 144.00 | 58 831.00 | 152 989.00 |
VI Group and Associates | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 195.00 | 20 350.00 | 58 831.00 | 157 195.00 |
