| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 296 202.00 | | 296 202.00 | 296 202.00 |
BJ TOTAL (I) | 296 202.00 | | 296 202.00 | 296 202.00 |
CD Marketable securities | 50 183.00 | | 50 183.00 | 50 183.00 |
CF Cash and cash equivalents | 799.00 | | 799.00 | 799.00 |
CJ TOTAL (II) | 50 983.00 | | 50 983.00 | 50 983.00 |
CO Grand total (0 to V) | 347 185.00 | | 347 185.00 | 347 185.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 430.00 | | | 85 430.00 |
DL TOTAL (I) | 86 430.00 | | | 86 430.00 |
DU Loans and Debts from Credit Institutions (3) | 260 722.00 | | | 260 722.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33.00 | | | 33.00 |
EC TOTAL (IV) | 260 755.00 | | | 260 755.00 |
EE Grand total (I to V) | 347 185.00 | | | 347 185.00 |
EG Accrued income and payables due within one year | 1 845.00 | | | 1 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 871.00 | |
GF Total Operating Expenses (II) | | | 9 871.00 | |
GG - OPERATING RESULT (I - II) | | | -9 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 967.00 | |
GL Other interest and similar income | | | 283.00 | |
GP Total financial income (V) | | | 100 250.00 | |
GR Interest and similar expenses | | | 4 948.00 | |
GU Total financial expenses (VI) | | | 4 948.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 430.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 250.00 | | | 100 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 820.00 | | | 14 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 430.00 | | | 85 430.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 296 202.00 | |
I4 DECREASES Grand Total | | | 296 202.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 33.00 | 33.00 | | 33.00 |
VH Loans with a maturity of more than one year at origin | 260 722.00 | 1 812.00 | | 260 722.00 |
VJ Loans taken out during the year | 300 000.00 | | | 300 000.00 |
VK Loans repaid during the year | 41 090.00 | | | 41 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 755.00 | 1 845.00 | | 260 755.00 |
