| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 955.00 | 3 020.00 | 5 935.00 | 8 955.00 |
BJ TOTAL (I) | 308 955.00 | 3 020.00 | 305 935.00 | 308 955.00 |
BZ Other receivables | 9 472.00 | | 9 472.00 | 9 472.00 |
CF Cash and cash equivalents | 14 166.00 | | 14 166.00 | 14 166.00 |
CJ TOTAL (II) | 23 638.00 | | 23 638.00 | 23 638.00 |
CO Grand total (0 to V) | 332 593.00 | 3 020.00 | 329 573.00 | 332 593.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -7 790.00 | | | -7 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 808.00 | -7 790.00 | | 17 808.00 |
DL TOTAL (I) | 210 018.00 | 192 210.00 | | 210 018.00 |
DU Loans and Debts from Credit Institutions (3) | 108 581.00 | 123 418.00 | | 108 581.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 247.00 | | | 8 247.00 |
DX Trade payables and related accounts | 2 640.00 | 2 880.00 | | 2 640.00 |
EA Other liabilities | 87.00 | 87.00 | | 87.00 |
EC TOTAL (IV) | 119 555.00 | 126 385.00 | | 119 555.00 |
EE Grand total (I to V) | 329 573.00 | 318 595.00 | | 329 573.00 |
EI Including equity loans | 8 247.00 | | | 8 247.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 795.00 | |
FX Taxes, duties, and similar payments | | | 131.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 791.00 | |
GB Operating Expenses - Provisions | | | 1 229.00 | |
GF Total Operating Expenses (II) | | | 3 717.00 | |
GG - OPERATING RESULT (I - II) | | | -3 717.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GP Total financial income (V) | | | 25 000.00 | |
GR Interest and similar expenses | | | 4 700.00 | |
GU Total financial expenses (VI) | | | 4 700.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 225.00 | | | -1 225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 000.00 | | | 25 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 192.00 | 7 790.00 | | 7 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 808.00 | -7 790.00 | | 17 808.00 |
| |
| 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 | 308 955.00 | | | 308 955.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 308 955.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 955.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 8 955.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 229.00 | 1 791.00 | | 1 229.00 |
PE DEPRECIATION Total including other intangible assets | | 1 229.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 334.00 | 8 334.00 | | 8 334.00 |
VG Loans with a maturity of up to one year at origin | 108 581.00 | 18 909.00 | 71 110.00 | 108 581.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 472.00 | 9 472.00 | | 9 472.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 555.00 | 29 883.00 | 71 110.00 | 119 555.00 |
