| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 24 000.00 | | 24 000.00 | 24 000.00 |
BJ TOTAL (I) | 330 102.00 | | 330 102.00 | 330 102.00 |
BZ Other receivables | 105 198.00 | | 105 198.00 | 105 198.00 |
CF Cash and cash equivalents | 135.00 | | 135.00 | 135.00 |
CJ TOTAL (II) | 105 333.00 | | 105 333.00 | 105 333.00 |
CO Grand total (0 to V) | 435 435.00 | | 435 435.00 | 435 435.00 |
CU Other investments | 306 102.00 | | 306 102.00 | 306 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 126 000.00 | 189 000.00 | | 126 000.00 |
DD Legal reserve (1) | 18 900.00 | 18 900.00 | | 18 900.00 |
DG Other reserves | | 122 059.00 | | |
DH Retained earnings | -115 100.00 | | | -115 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 221.00 | -159.00 | | 97 221.00 |
DL TOTAL (I) | 127 022.00 | 329 800.00 | | 127 022.00 |
DU Loans and Debts from Credit Institutions (3) | 301 629.00 | | | 301 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 56 270.00 | | |
DX Trade payables and related accounts | 450.00 | 440.00 | | 450.00 |
DY Tax and social security liabilities | 6 334.00 | 84.00 | | 6 334.00 |
EC TOTAL (IV) | 308 413.00 | 56 794.00 | | 308 413.00 |
EE Grand total (I to V) | 435 435.00 | 386 594.00 | | 435 435.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 273.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 4 400.00 | |
GG - OPERATING RESULT (I - II) | | | -4 400.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 974.00 | |
GK Income from other securities and fixed asset receivables | | | 432.00 | |
GL Other interest and similar income | | | 715.00 | |
GP Total financial income (V) | | | 101 121.00 | |
GR Interest and similar expenses | | | 1 629.00 | |
GU Total financial expenses (VI) | | | 1 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 99 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 129.00 | | | -2 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 121.00 | 454.00 | | 101 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 900.00 | 612.00 | | 3 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 221.00 | -159.00 | | 97 221.00 |
| |
| 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 | 329 892.00 | | 210.00 | 329 892.00 |
I3 DECREASES Total Financial Fixed Assets | | | 330 102.00 | |
I4 DECREASES Grand Total | | | 330 102.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 329 892.00 | | 210.00 | 329 892.00 |
| |
| 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 | 450.00 | 450.00 | | 450.00 |
8E Income Taxes | 6 249.00 | 6 249.00 | | 6 249.00 |
VH Loans with a maturity of more than one year at origin | 301 629.00 | 60 265.00 | 241 364.00 | 301 629.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 85.00 | 85.00 | | 85.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 308 413.00 | 67 049.00 | 241 364.00 | 308 413.00 |
