| |
| 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 |
BZ Other receivables | 39 200.00 | | 39 200.00 | 39 200.00 |
CF Cash and cash equivalents | 12 557.00 | | 12 557.00 | 12 557.00 |
CJ TOTAL (II) | 51 757.00 | | 51 757.00 | 51 757.00 |
CO Grand total (0 to V) | 851 757.00 | | 851 757.00 | 851 757.00 |
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 | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 103 104.00 | | | 103 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 561.00 | 103 204.00 | | 43 561.00 |
DL TOTAL (I) | 147 765.00 | 104 204.00 | | 147 765.00 |
DU Loans and Debts from Credit Institutions (3) | 300 640.00 | 357 841.00 | | 300 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400 010.00 | 400 010.00 | | 400 010.00 |
DX Trade payables and related accounts | 2 008.00 | 1 500.00 | | 2 008.00 |
EA Other liabilities | 1 333.00 | 2 069.00 | | 1 333.00 |
EC TOTAL (IV) | 703 991.00 | 761 420.00 | | 703 991.00 |
EE Grand total (I to V) | 851 757.00 | 865 624.00 | | 851 757.00 |
EG Accrued income and payables due within one year | 61 134.00 | 61 420.00 | | 61 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 033.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
FY Salaries and Wages | | | 1 703.00 | |
GF Total Operating Expenses (II) | | | 4 885.00 | |
GG - OPERATING RESULT (I - II) | | | -4 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 11 553.00 | |
GU Total financial expenses (VI) | | | 11 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 447.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 120 000.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 439.00 | 16 796.00 | | 16 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 561.00 | 103 204.00 | | 43 561.00 |
| |
| 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 | | | 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 | | | 800 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 400 000.00 | | | 400 000.00 |
8B Suppliers and Related Accounts | 2 008.00 | 2 008.00 | | 2 008.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 333.00 | 1 333.00 | | 1 333.00 |
VC Group and associates | 39 200.00 | | | 39 200.00 |
VG Loans with a maturity of up to one year at origin | 300 640.00 | 57 783.00 | 228 571.00 | 300 640.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 200.00 | 39 200.00 | | 39 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 703 991.00 | 61 134.00 | 228 571.00 | 703 991.00 |
