| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 999 920.00 | | 999 920.00 | 999 920.00 |
BZ Other receivables | 9 000.00 | | 9 000.00 | 9 000.00 |
CF Cash and cash equivalents | 4 155.00 | | 4 155.00 | 4 155.00 |
CH Prepaid expenses | 875.00 | | 875.00 | 875.00 |
CJ TOTAL (II) | 14 030.00 | | 14 030.00 | 14 030.00 |
CO Grand total (0 to V) | 1 013 950.00 | | 1 013 950.00 | 1 013 950.00 |
CU Other investments | 999 920.00 | | 999 920.00 | 999 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 299 800.00 | | | 299 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 408.00 | | | 45 408.00 |
DL TOTAL (I) | 345 208.00 | | | 345 208.00 |
DU Loans and Debts from Credit Institutions (3) | 568 138.00 | | | 568 138.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 004.00 | | | 100 004.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 668 741.00 | | | 668 741.00 |
EE Grand total (I to V) | 1 013 950.00 | | | 1 013 950.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 040.00 | |
FZ Social Security Contributions | | | 1 858.00 | |
GF Total Operating Expenses (II) | | | 10 898.00 | |
GG - OPERATING RESULT (I - II) | | | -10 898.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 13 694.00 | |
GU Total financial expenses (VI) | | | 13 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 592.00 | | | 24 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 408.00 | | | 45 408.00 |
| |
| 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 | | | 999 920.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 999 920.00 | |
I4 DECREASES Grand Total | | | 999 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 999 920.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 100 000.00 | | 40 000.00 | 100 000.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
VC Group and associates | 9 000.00 | | | 9 000.00 |
VH Loans with a maturity of more than one year at origin | 568 138.00 | 58 964.00 | 246 951.00 | 568 138.00 |
VI Group and Associates | 4.00 | 4.00 | | 4.00 |
VS Prepaid expenses | 875.00 | | | 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 875.00 | 9 875.00 | | 9 875.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 668 741.00 | 59 568.00 | 286 951.00 | 668 741.00 |
