| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 750 000.00 | | 750 000.00 | 750 000.00 |
CF Cash and cash equivalents | 12 446.00 | | 12 446.00 | 12 446.00 |
CJ TOTAL (II) | 12 446.00 | | 12 446.00 | 12 446.00 |
CO Grand total (0 to V) | 762 446.00 | | 762 446.00 | 762 446.00 |
CU Other investments | 750 000.00 | | 750 000.00 | 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 721.00 | | | 82 721.00 |
DL TOTAL (I) | 92 721.00 | | | 92 721.00 |
DU Loans and Debts from Credit Institutions (3) | 598 432.00 | | | 598 432.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 000.00 | | | 69 000.00 |
DX Trade payables and related accounts | 1 920.00 | | | 1 920.00 |
DY Tax and social security liabilities | 146.00 | | | 146.00 |
EA Other liabilities | 226.00 | | | 226.00 |
EC TOTAL (IV) | 669 724.00 | | | 669 724.00 |
EE Grand total (I to V) | 762 446.00 | | | 762 446.00 |
EG Accrued income and payables due within one year | 173 257.00 | | | 173 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 648.00 | |
FX Taxes, duties, and similar payments | | | 896.00 | |
GF Total Operating Expenses (II) | | | 17 544.00 | |
GG - OPERATING RESULT (I - II) | | | -17 544.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 109 252.00 | |
GP Total financial income (V) | | | 109 252.00 | |
GR Interest and similar expenses | | | 8 986.00 | |
GU Total financial expenses (VI) | | | 8 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 109 252.00 | | | 109 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 530.00 | | | 26 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 721.00 | | | 82 721.00 |
| |
| 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 | | | 750 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 750 000.00 | |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 226.00 | 226.00 | | 226.00 |
VH Loans with a maturity of more than one year at origin | 598 432.00 | 101 965.00 | 394 215.00 | 598 432.00 |
VI Group and Associates | 69 000.00 | 69 000.00 | | 69 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 146.00 | 146.00 | | 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 669 725.00 | 173 257.00 | 394 215.00 | 669 725.00 |
