| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 635.00 | | 4 635.00 | 4 635.00 |
BJ TOTAL (I) | 504 635.00 | | 504 635.00 | 504 635.00 |
BZ Other receivables | 25 681.00 | | 25 681.00 | 25 681.00 |
CF Cash and cash equivalents | 84 669.00 | | 84 669.00 | 84 669.00 |
CJ TOTAL (II) | 110 350.00 | | 110 350.00 | 110 350.00 |
CO Grand total (0 to V) | 614 985.00 | | 614 985.00 | 614 985.00 |
CU Other investments | 500 000.00 | | 500 000.00 | 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DE Statutory or contractual reserves | 37 527.00 | | | 37 527.00 |
DH Retained earnings | | -12 798.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 035.00 | 51 325.00 | | 63 035.00 |
DL TOTAL (I) | 111 561.00 | 48 527.00 | | 111 561.00 |
DU Loans and Debts from Credit Institutions (3) | 477 751.00 | 529 415.00 | | 477 751.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 673.00 | | | 25 673.00 |
DY Tax and social security liabilities | | 9 062.00 | | |
EC TOTAL (IV) | 503 424.00 | 538 477.00 | | 503 424.00 |
EE Grand total (I to V) | 614 985.00 | 587 004.00 | | 614 985.00 |
EG Accrued income and payables due within one year | 83 046.00 | 61 207.00 | | 83 046.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 67.00 | 52.00 | | 67.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 398.00 | |
GF Total Operating Expenses (II) | | | 398.00 | |
GG - OPERATING RESULT (I - II) | | | -398.00 | |
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 | | | 5 232.00 | |
GU Total financial expenses (VI) | | | 5 232.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -8 665.00 | -4 329.00 | | -8 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 50 000.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -3 035.00 | -1 325.00 | | -3 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 035.00 | 51 325.00 | | 63 035.00 |
| |
| 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 | 504 635.00 | | | 504 635.00 |
I3 DECREASES Total Financial Fixed Assets | | | 504 635.00 | |
I4 DECREASES Grand Total | | | 504 635.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 504 635.00 | | | 504 635.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 4 635.00 | | | 4 635.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VH Loans with a maturity of more than one year at origin | 477 684.00 | 57 306.00 | 233 580.00 | 477 684.00 |
VI Group and Associates | 25 673.00 | 25 673.00 | | 25 673.00 |
VK Loans repaid during the year | 51 635.00 | | | 51 635.00 |
VM Income taxes | 25 681.00 | | | 25 681.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 316.00 | 25 681.00 | 4 635.00 | 30 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 503 424.00 | 83 046.00 | 233 580.00 | 503 424.00 |
