| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 299 400.00 | | 299 400.00 | 299 400.00 |
BZ Other receivables | 19 720.00 | | 19 720.00 | 19 720.00 |
CF Cash and cash equivalents | 21 381.00 | | 21 381.00 | 21 381.00 |
CJ TOTAL (II) | 41 102.00 | | 41 102.00 | 41 102.00 |
CO Grand total (0 to V) | 340 502.00 | | 340 502.00 | 340 502.00 |
CU Other investments | 299 400.00 | | 299 400.00 | 299 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 125 665.00 | | | 125 665.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 820.00 | | | 37 820.00 |
DL TOTAL (I) | 168 985.00 | | | 168 985.00 |
DU Loans and Debts from Credit Institutions (3) | 162 008.00 | | | 162 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 800.00 | | | 5 800.00 |
DX Trade payables and related accounts | 3 708.00 | | | 3 708.00 |
EC TOTAL (IV) | 171 516.00 | | | 171 516.00 |
EE Grand total (I to V) | 340 502.00 | | | 340 502.00 |
EG Accrued income and payables due within one year | 50 522.00 | | | 50 522.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 095.00 | |
GF Total Operating Expenses (II) | | | 3 095.00 | |
GG - OPERATING RESULT (I - II) | | | -3 095.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 910.00 | |
GP Total financial income (V) | | | 44 910.00 | |
GR Interest and similar expenses | | | 3 994.00 | |
GU Total financial expenses (VI) | | | 3 994.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 910.00 | | | 44 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 089.00 | | | 7 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 820.00 | | | 37 820.00 |
| |
| 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 | 299 400.00 | | | 299 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 299 400.00 | |
I4 DECREASES Grand Total | | | 299 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 299 400.00 | | | 299 400.00 |
| |
| 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 | 3 708.00 | 3 708.00 | | 3 708.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 800.00 | 5 800.00 | | 5 800.00 |
VH Loans with a maturity of more than one year at origin | 162 009.00 | 41 014.00 | 120 994.00 | 162 009.00 |
VK Loans repaid during the year | 37 665.00 | | | 37 665.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 721.00 | 19 721.00 | | 19 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 517.00 | 50 522.00 | 120 994.00 | 171 517.00 |
