| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500 401.00 | | 500 401.00 | 500 401.00 |
BZ Other receivables | 50 002.00 | | 50 002.00 | 50 002.00 |
CF Cash and cash equivalents | 761.00 | | 761.00 | 761.00 |
CJ TOTAL (II) | 50 763.00 | | 50 763.00 | 50 763.00 |
CO Grand total (0 to V) | 551 164.00 | | 551 164.00 | 551 164.00 |
CU Other investments | 500 401.00 | | 500 401.00 | 500 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | 38 033.00 | | | 38 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 257.00 | | | 35 257.00 |
DL TOTAL (I) | 273 290.00 | | | 273 290.00 |
DU Loans and Debts from Credit Institutions (3) | 227 090.00 | | | 227 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 196.00 | | | 49 196.00 |
DX Trade payables and related accounts | 1 587.00 | | | 1 587.00 |
EC TOTAL (IV) | 277 873.00 | | | 277 873.00 |
EE Grand total (I to V) | 551 164.00 | | | 551 164.00 |
EG Accrued income and payables due within one year | 277 873.00 | | | 277 873.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 607.00 | |
GF Total Operating Expenses (II) | | | 2 607.00 | |
GG - OPERATING RESULT (I - II) | | | -2 607.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 002.00 | |
GP Total financial income (V) | | | 60 002.00 | |
GR Interest and similar expenses | | | 3 189.00 | |
GU Total financial expenses (VI) | | | 3 189.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 18 946.00 | | | 18 946.00 |
HH Total exceptional expenses (VIII) | 18 946.00 | | | 18 946.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18 946.00 | | | -18 946.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 002.00 | | | 60 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 744.00 | | | 24 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 257.00 | | | 35 257.00 |
| |
| 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 | | | 500 401.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 500 401.00 | |
I4 DECREASES Grand Total | | | 500 401.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 500 401.00 | |
| |
| 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 | 1 587.00 | 1 587.00 | | 1 587.00 |
VH Loans with a maturity of more than one year at origin | 227 090.00 | 227 090.00 | | 227 090.00 |
VI Group and Associates | 49 196.00 | 49 196.00 | | 49 196.00 |
VJ Loans taken out during the year | 260 000.00 | | | 260 000.00 |
VK Loans repaid during the year | 329 102.00 | | | 329 102.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50 002.00 | | | 50 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 002.00 | 50 002.00 | | 50 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 874.00 | 277 874.00 | | 277 874.00 |
