| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 227 515.00 | | 227 515.00 | 227 515.00 |
BJ TOTAL (I) | 227 515.00 | | 227 515.00 | 227 515.00 |
CF Cash and cash equivalents | 4 975.00 | | 4 975.00 | 4 975.00 |
CJ TOTAL (II) | 4 975.00 | | 4 975.00 | 4 975.00 |
CO Grand total (0 to V) | 232 490.00 | | 232 490.00 | 232 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 108.00 | | | 108.00 |
DG Other reserves | 2 048.00 | | | 2 048.00 |
DH Retained earnings | | -15 291.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 157.00 | 17 447.00 | | 14 157.00 |
DL TOTAL (I) | 121 312.00 | 107 156.00 | | 121 312.00 |
DU Loans and Debts from Credit Institutions (3) | 65 071.00 | 78 063.00 | | 65 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 000.00 | 44 000.00 | | 44 000.00 |
DX Trade payables and related accounts | 1 990.00 | 1 920.00 | | 1 990.00 |
DY Tax and social security liabilities | 116.00 | 115.00 | | 116.00 |
EC TOTAL (IV) | 111 177.00 | 124 098.00 | | 111 177.00 |
EE Grand total (I to V) | 232 490.00 | 231 254.00 | | 232 490.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 378.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 2 533.00 | |
GG - OPERATING RESULT (I - II) | | | -2 533.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 525.00 | |
GP Total financial income (V) | | | 18 525.00 | |
GR Interest and similar expenses | | | 1 835.00 | |
GU Total financial expenses (VI) | | | 1 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 157.00 | 17 447.00 | | 14 157.00 |
| |
| 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 | 227 515.00 | | | 227 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 227 515.00 | |
I4 DECREASES Grand Total | | | 227 515.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 227 515.00 | | | 227 515.00 |
| |
| 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 | 1 990.00 | 1 990.00 | | 1 990.00 |
8K Other liabilities (including liabilities related to repo transactions) | 44 000.00 | 44 000.00 | | 44 000.00 |
VH Loans with a maturity of more than one year at origin | 65 071.00 | 13 643.00 | 51 429.00 | 65 071.00 |
VK Loans repaid during the year | 12 857.00 | | | 12 857.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 177.00 | 59 749.00 | 51 429.00 | 111 177.00 |
