| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 187 481.00 | | 187 481.00 | 187 481.00 |
BZ Other receivables | 505.00 | | 505.00 | 505.00 |
CF Cash and cash equivalents | 2 962.00 | | 2 962.00 | 2 962.00 |
CJ TOTAL (II) | 3 468.00 | | 3 468.00 | 3 468.00 |
CO Grand total (0 to V) | 190 949.00 | | 190 949.00 | 190 949.00 |
CU Other investments | 187 481.00 | | 187 481.00 | 187 481.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 109 460.00 | | | 109 460.00 |
DH Retained earnings | 11 827.00 | | | 11 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 615.00 | | | 8 615.00 |
DL TOTAL (I) | 129 903.00 | | | 129 903.00 |
DU Loans and Debts from Credit Institutions (3) | 51 128.00 | | | 51 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 119.00 | | | 6 119.00 |
DX Trade payables and related accounts | 2 456.00 | | | 2 456.00 |
DY Tax and social security liabilities | 111.00 | | | 111.00 |
EA Other liabilities | 1 232.00 | | | 1 232.00 |
EC TOTAL (IV) | 61 046.00 | | | 61 046.00 |
EE Grand total (I to V) | 190 949.00 | | | 190 949.00 |
EG Accrued income and payables due within one year | 27 361.00 | | | 27 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 723.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GF Total Operating Expenses (II) | | | 2 871.00 | |
GG - OPERATING RESULT (I - II) | | | -2 871.00 | |
GL Other interest and similar income | | | 13 000.00 | |
GP Total financial income (V) | | | 13 000.00 | |
GR Interest and similar expenses | | | 1 513.00 | |
GU Total financial expenses (VI) | | | 1 513.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 487.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 000.00 | | | 13 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 385.00 | | | 4 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 615.00 | | | 8 615.00 |
| |
| 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 | 187 481.00 | | | 187 481.00 |
I3 DECREASES Total Financial Fixed Assets | | | 187 481.00 | |
I4 DECREASES Grand Total | | | 187 481.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 187 481.00 | | | 187 481.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 505.00 | | | 505.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 505.00 | 505.00 | | 505.00 |
