| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 000.00 | | 800 000.00 | 800 000.00 |
CF Cash and cash equivalents | 24 408.00 | | 24 408.00 | 24 408.00 |
CH Prepaid expenses | 12 528.00 | | 12 528.00 | 12 528.00 |
CJ TOTAL (II) | 36 936.00 | | 36 936.00 | 36 936.00 |
CO Grand total (0 to V) | 836 936.00 | | 836 936.00 | 836 936.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 883.00 | | | 136 883.00 |
DL TOTAL (I) | 216 883.00 | | | 216 883.00 |
DU Loans and Debts from Credit Institutions (3) | 478 459.00 | | | 478 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 800.00 | | | 139 800.00 |
DX Trade payables and related accounts | 1 794.00 | | | 1 794.00 |
EC TOTAL (IV) | 620 053.00 | | | 620 053.00 |
EE Grand total (I to V) | 836 936.00 | | | 836 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 098.00 | |
FX Taxes, duties, and similar payments | | | 23 560.00 | |
GF Total Operating Expenses (II) | | | 59 658.00 | |
GG - OPERATING RESULT (I - II) | | | -59 657.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 3 459.00 | |
GU Total financial expenses (VI) | | | 3 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 196 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 117.00 | | | 63 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 883.00 | | | 136 883.00 |
| |
| 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 | | | 800 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 800 000.00 | |
I4 DECREASES Grand Total | | | 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 800 000.00 | |
| |
| 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 | 1 794.00 | 1 794.00 | | 1 794.00 |
VG Loans with a maturity of up to one year at origin | 3 459.00 | 3 459.00 | | 3 459.00 |
VH Loans with a maturity of more than one year at origin | 475 000.00 | 64 962.00 | 269 405.00 | 475 000.00 |
VI Group and Associates | 139 800.00 | | 19 800.00 | 139 800.00 |
VJ Loans taken out during the year | 475 000.00 | | | 475 000.00 |
VS Prepaid expenses | 12 528.00 | | | 12 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 528.00 | 12 528.00 | | 12 528.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 620 053.00 | 70 215.00 | 289 205.00 | 620 053.00 |
