| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 755 635.00 | | 755 635.00 | 755 635.00 |
BH Other financial assets | 18 240.00 | | 18 240.00 | 18 240.00 |
BJ TOTAL (I) | 773 875.00 | | 773 875.00 | 773 875.00 |
CF Cash and cash equivalents | 33 986.00 | | 33 986.00 | 33 986.00 |
CJ TOTAL (II) | 33 986.00 | | 33 986.00 | 33 986.00 |
CO Grand total (0 to V) | 807 861.00 | | 807 861.00 | 807 861.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -59 883.00 | | | -59 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 619.00 | -59 883.00 | | 111 619.00 |
DL TOTAL (I) | 151 737.00 | 40 117.00 | | 151 737.00 |
DU Loans and Debts from Credit Institutions (3) | 457 702.00 | 493 620.00 | | 457 702.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 135.00 | 182 000.00 | | 194 135.00 |
DX Trade payables and related accounts | 4 288.00 | 2 400.00 | | 4 288.00 |
EA Other liabilities | | 69 635.00 | | |
EC TOTAL (IV) | 656 125.00 | 747 655.00 | | 656 125.00 |
EE Grand total (I to V) | 807 861.00 | 787 772.00 | | 807 861.00 |
EI Including equity loans | 110 000.00 | | | 110 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 975.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 975.00 | |
GG - OPERATING RESULT (I - II) | | | -1 975.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 000.00 | |
GL Other interest and similar income | | | 27.00 | |
GP Total financial income (V) | | | 130 027.00 | |
GR Interest and similar expenses | | | 16 433.00 | |
GU Total financial expenses (VI) | | | 16 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 113 594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 619.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 130 027.00 | | | 130 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 408.00 | 59 883.00 | | 18 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 619.00 | -59 883.00 | | 111 619.00 |
| |
| 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 | 773 875.00 | | | 773 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 773 875.00 | |
I4 DECREASES Grand Total | | | 773 875.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 773 875.00 | | | 773 875.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 18 240.00 | | | 18 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 240.00 | | 18 240.00 | 18 240.00 |
