| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 850 000.00 | | 1 850 000.00 | 1 850 000.00 |
BZ Other receivables | 191 952.00 | | 191 952.00 | 191 952.00 |
CF Cash and cash equivalents | 4 484.00 | | 4 484.00 | 4 484.00 |
CJ TOTAL (II) | 196 436.00 | | 196 436.00 | 196 436.00 |
CO Grand total (0 to V) | 2 046 436.00 | | 2 046 436.00 | 2 046 436.00 |
CU Other investments | 1 850 000.00 | | 1 850 000.00 | 1 850 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 463 500.00 | 463 500.00 | | 463 500.00 |
DD Legal reserve (1) | 46 350.00 | | | 46 350.00 |
DG Other reserves | 322 099.00 | 186 935.00 | | 322 099.00 |
DH Retained earnings | | -17 084.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 205 129.00 | 198 599.00 | | 205 129.00 |
DL TOTAL (I) | 1 037 078.00 | 831 949.00 | | 1 037 078.00 |
DU Loans and Debts from Credit Institutions (3) | 824 433.00 | 1 021 788.00 | | 824 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181 685.00 | 121 361.00 | | 181 685.00 |
DX Trade payables and related accounts | 3 240.00 | 2 760.00 | | 3 240.00 |
DY Tax and social security liabilities | | 30 149.00 | | |
EC TOTAL (IV) | 1 009 358.00 | 1 176 058.00 | | 1 009 358.00 |
EE Grand total (I to V) | 2 046 436.00 | 2 008 007.00 | | 2 046 436.00 |
EG Accrued income and payables due within one year | 389 315.00 | 356 576.00 | | 389 315.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 63.00 | 54.00 | | 63.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 240.00 | |
GF Total Operating Expenses (II) | | | 6 240.00 | |
GG - OPERATING RESULT (I - II) | | | -6 240.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 223 600.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 223 618.00 | |
GR Interest and similar expenses | | | 20 367.00 | |
GU Total financial expenses (VI) | | | 20 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 203 251.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 197 011.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -8 118.00 | -10 780.00 | | -8 118.00 |
HL TOTAL REVENUE (I + III + V + VII) | 223 618.00 | 220 486.00 | | 223 618.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 489.00 | 21 888.00 | | 18 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 205 129.00 | 198 599.00 | | 205 129.00 |
| |
| 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 | 1 850 000.00 | | | 1 850 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 850 000.00 | |
I4 DECREASES Grand Total | | | 1 850 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 850 000.00 | | | 1 850 000.00 |
| |
| 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 | 3 240.00 | 3 240.00 | | 3 240.00 |
VC Group and associates | 173 991.00 | | | 173 991.00 |
VG Loans with a maturity of up to one year at origin | 63.00 | 63.00 | | 63.00 |
VH Loans with a maturity of more than one year at origin | 824 369.00 | 204 326.00 | 620 043.00 | 824 369.00 |
VI Group and Associates | 181 685.00 | 181 685.00 | | 181 685.00 |
VJ Loans taken out during the year | 2 446.00 | | | 2 446.00 |
VK Loans repaid during the year | 197 421.00 | | | 197 421.00 |
VM Income taxes | 17 961.00 | | | 17 961.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 191 952.00 | 191 952.00 | | 191 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 009 358.00 | 389 315.00 | 620 043.00 | 1 009 358.00 |
