| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 180 000.00 | | 180 000.00 | 180 000.00 |
CF Cash and cash equivalents | 1 885.00 | | 1 885.00 | 1 885.00 |
CJ TOTAL (II) | 1 885.00 | | 1 885.00 | 1 885.00 |
CO Grand total (0 to V) | 181 885.00 | | 181 885.00 | 181 885.00 |
CU Other investments | 180 000.00 | | 180 000.00 | 180 000.00 |
| |
| 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 |
DH Retained earnings | -338.00 | | | -338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47.00 | -338.00 | | 47.00 |
DL TOTAL (I) | 709.00 | 662.00 | | 709.00 |
DU Loans and Debts from Credit Institutions (3) | 147 679.00 | 160 000.00 | | 147 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 497.00 | 19 877.00 | | 33 497.00 |
EC TOTAL (IV) | 181 176.00 | 179 877.00 | | 181 176.00 |
EE Grand total (I to V) | 181 885.00 | 180 539.00 | | 181 885.00 |
EG Accrued income and payables due within one year | 181 176.00 | 179 877.00 | | 181 176.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 768.00 | |
FX Taxes, duties, and similar payments | | | 207.00 | |
GF Total Operating Expenses (II) | | | 1 975.00 | |
GG - OPERATING RESULT (I - II) | | | -1 975.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 000.00 | |
GP Total financial income (V) | | | 5 000.00 | |
GR Interest and similar expenses | | | 6 478.00 | |
GU Total financial expenses (VI) | | | 6 478.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 478.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 500.00 | 2 000.00 | | 3 500.00 |
HD Total exceptional income (VII) | 3 500.00 | 2 000.00 | | 3 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 500.00 | 2 000.00 | | 3 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 500.00 | 2 000.00 | | 8 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 453.00 | 2 338.00 | | 8 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47.00 | -338.00 | | 47.00 |
| |
| 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 | 180 000.00 | | | 180 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180 000.00 | |
I4 DECREASES Grand Total | | | 180 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 000.00 | | | 180 000.00 |
| |
| 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 | 147 679.00 | 15 283.00 | 64 278.00 | 147 679.00 |
VI Group and Associates | 33 497.00 | 33 497.00 | | 33 497.00 |
VK Loans repaid during the year | 12 321.00 | | | 12 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 176.00 | 48 780.00 | 64 278.00 | 181 176.00 |
