| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 248 045.00 | | 248 045.00 | 248 045.00 |
CJ TOTAL (II) | 248 045.00 | | 248 045.00 | 248 045.00 |
CO Grand total (0 to V) | 2 248 045.00 | | 2 248 045.00 | 2 248 045.00 |
CU Other investments | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DH Retained earnings | -9 051.00 | | | -9 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 376 298.00 | -9 051.00 | | 376 298.00 |
DL TOTAL (I) | 1 167 246.00 | 790 948.00 | | 1 167 246.00 |
DU Loans and Debts from Credit Institutions (3) | 1 078 999.00 | 1 250 243.00 | | 1 078 999.00 |
DX Trade payables and related accounts | 1 800.00 | 4 062.00 | | 1 800.00 |
EC TOTAL (IV) | 1 080 799.00 | 1 254 305.00 | | 1 080 799.00 |
EE Grand total (I to V) | 2 248 045.00 | 2 045 253.00 | | 2 248 045.00 |
EG Accrued income and payables due within one year | 175 617.00 | 175 516.00 | | 175 617.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 245.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 245.00 | |
GG - OPERATING RESULT (I - II) | | | -1 245.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 395 010.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 395 010.00 | |
GR Interest and similar expenses | | | 17 467.00 | |
GU Total financial expenses (VI) | | | 17 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 377 543.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 376 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 395 010.00 | 976.00 | | 395 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 712.00 | 10 027.00 | | 18 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 376 298.00 | -9 051.00 | | 376 298.00 |
| |
| 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 | 2 000 000.00 | | | 2 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000 000.00 | |
I4 DECREASES Grand Total | | | 2 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000 000.00 | | | 2 000 000.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VH Loans with a maturity of more than one year at origin | 1 078 999.00 | 173 817.00 | 719 077.00 | 1 078 999.00 |
VK Loans repaid during the year | 171 243.00 | | | 171 243.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 080 799.00 | 175 617.00 | 719 077.00 | 1 080 799.00 |
