| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 804 000.00 | | 1 804 000.00 | 1 804 000.00 |
CF Cash and cash equivalents | 684.00 | | 684.00 | 684.00 |
CJ TOTAL (II) | 684.00 | | 684.00 | 684.00 |
CO Grand total (0 to V) | 1 804 684.00 | | 1 804 684.00 | 1 804 684.00 |
CU Other investments | 1 804 000.00 | | 1 804 000.00 | 1 804 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DE Statutory or contractual reserves | 634 147.00 | | | 634 147.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 180 032.00 | | | 180 032.00 |
DL TOTAL (I) | 924 180.00 | | | 924 180.00 |
DU Loans and Debts from Credit Institutions (3) | 442 475.00 | | | 442 475.00 |
DV Miscellaneous Loans and Financial Debts (4) | 438 029.00 | | | 438 029.00 |
EC TOTAL (IV) | 880 504.00 | | | 880 504.00 |
EE Grand total (I to V) | 1 804 684.00 | | | 1 804 684.00 |
EG Accrued income and payables due within one year | 222 475.00 | | | 222 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 391.00 | |
FX Taxes, duties, and similar payments | | | 87.00 | |
GF Total Operating Expenses (II) | | | 478.00 | |
GG - OPERATING RESULT (I - II) | | | -478.00 | |
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 | | | 19 490.00 | |
GU Total financial expenses (VI) | | | 19 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 180 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 180 032.00 | |
| |
| 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) | 19 968.00 | | | 19 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 180 032.00 | | | 180 032.00 |
| |
| 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 | 1 804 000.00 | | | 1 804 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 804 000.00 | |
I4 DECREASES Grand Total | | | 1 804 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 804 000.00 | | | 1 804 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 442 475.00 | 222 475.00 | 220 000.00 | 442 475.00 |
VI Group and Associates | 438 029.00 | | 438 029.00 | 438 029.00 |
VK Loans repaid during the year | 220 000.00 | | | 220 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 880 504.00 | 222 475.00 | 658 029.00 | 880 504.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 87.00 | | | 87.00 |
ST Other accounts | 391.00 | | | 391.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 87.00 | | | 87.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 391.00 | | | 391.00 |
