| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 131 586.00 | | 131 586.00 | 131 586.00 |
CF Cash and cash equivalents | 14 059.00 | | 14 059.00 | 14 059.00 |
CJ TOTAL (II) | 14 059.00 | | 14 059.00 | 14 059.00 |
CO Grand total (0 to V) | 145 645.00 | | 145 645.00 | 145 645.00 |
CU Other investments | 131 586.00 | | 131 586.00 | 131 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 113.00 | | | 19 113.00 |
DL TOTAL (I) | 20 113.00 | | | 20 113.00 |
DU Loans and Debts from Credit Institutions (3) | 124 372.00 | | | 124 372.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EA Other liabilities | 200.00 | | | 200.00 |
EC TOTAL (IV) | 125 532.00 | | | 125 532.00 |
EE Grand total (I to V) | 145 645.00 | | | 145 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 271.00 | |
FX Taxes, duties, and similar payments | | | 364.00 | |
FY Salaries and Wages | | | 1 976.00 | |
GF Total Operating Expenses (II) | | | 15 611.00 | |
GG - OPERATING RESULT (I - II) | | | -15 611.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 000.00 | |
GP Total financial income (V) | | | 36 000.00 | |
GR Interest and similar expenses | | | 1 277.00 | |
GU Total financial expenses (VI) | | | 1 277.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 000.00 | | | 36 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 887.00 | | | 16 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 113.00 | | | 19 113.00 |
| |
| 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 | | | 131 586.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 131 586.00 | |
I4 DECREASES Grand Total | | | 131 586.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 131 586.00 | |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
8K Other liabilities (including liabilities related to repo transactions) | 200.00 | 200.00 | | 200.00 |
VG Loans with a maturity of up to one year at origin | 682.00 | 682.00 | | 682.00 |
VH Loans with a maturity of more than one year at origin | 123 690.00 | 20 131.00 | 82 454.00 | 123 690.00 |
VJ Loans taken out during the year | 143 631.00 | | | 143 631.00 |
VK Loans repaid during the year | 19 941.00 | | | 19 941.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 125 532.00 | 21 973.00 | 82 454.00 | 125 532.00 |
