| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 609 750.00 | | 609 750.00 | 609 750.00 |
BZ Other receivables | 38.00 | | 38.00 | 38.00 |
CF Cash and cash equivalents | 8 913.00 | | 8 913.00 | 8 913.00 |
CH Prepaid expenses | 142.00 | | 142.00 | 142.00 |
CJ TOTAL (II) | 9 093.00 | | 9 093.00 | 9 093.00 |
CO Grand total (0 to V) | 618 843.00 | | 618 843.00 | 618 843.00 |
CU Other investments | 609 750.00 | | 609 750.00 | 609 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 132 789.00 | | | 132 789.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 104.00 | | | 23 104.00 |
DL TOTAL (I) | 166 893.00 | | | 166 893.00 |
DU Loans and Debts from Credit Institutions (3) | 344 826.00 | | | 344 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 411.00 | | | 105 411.00 |
DX Trade payables and related accounts | 1 712.00 | | | 1 712.00 |
EC TOTAL (IV) | 451 949.00 | | | 451 949.00 |
EE Grand total (I to V) | 618 843.00 | | | 618 843.00 |
EG Accrued income and payables due within one year | 146 099.00 | | | 146 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 142.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 2 316.00 | |
GG - OPERATING RESULT (I - II) | | | -2 316.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GP Total financial income (V) | | | 35 000.00 | |
GR Interest and similar expenses | | | 9 580.00 | |
GU Total financial expenses (VI) | | | 9 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 420.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 000.00 | | | 35 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 896.00 | | | 11 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 104.00 | | | 23 104.00 |
| |
| 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 | 609 750.00 | | | 609 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 609 750.00 | |
I4 DECREASES Grand Total | | | 609 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 609 750.00 | | | 609 750.00 |
