| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 047 600.00 | | 1 047 600.00 | 1 047 600.00 |
BZ Other receivables | 58 632.00 | | 58 632.00 | 58 632.00 |
CF Cash and cash equivalents | 16 231.00 | | 16 231.00 | 16 231.00 |
CJ TOTAL (II) | 74 863.00 | | 74 863.00 | 74 863.00 |
CO Grand total (0 to V) | 1 122 463.00 | | 1 122 463.00 | 1 122 463.00 |
CU Other investments | 1 047 600.00 | | 1 047 600.00 | 1 047 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 202 000.00 | 202 000.00 | | 202 000.00 |
DH Retained earnings | -19 187.00 | -7 787.00 | | -19 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 188 523.00 | -11 400.00 | | 188 523.00 |
DL TOTAL (I) | 371 335.00 | 182 813.00 | | 371 335.00 |
DU Loans and Debts from Credit Institutions (3) | 548 417.00 | 651 503.00 | | 548 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 189 987.00 | 218 039.00 | | 189 987.00 |
DX Trade payables and related accounts | 900.00 | 2 040.00 | | 900.00 |
DY Tax and social security liabilities | 11 824.00 | 19 900.00 | | 11 824.00 |
EC TOTAL (IV) | 751 128.00 | 891 482.00 | | 751 128.00 |
EE Grand total (I to V) | 1 122 463.00 | 1 074 294.00 | | 1 122 463.00 |
EG Accrued income and payables due within one year | 178 365.00 | 213 843.00 | | 178 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 000.00 | |
FR Total operating income (I) | | | 1 000.00 | |
FW Other purchases and external expenses | | | 4 427.00 | |
GF Total Operating Expenses (II) | | | 4 427.00 | |
GG - OPERATING RESULT (I - II) | | | -3 427.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 790.00 | |
GP Total financial income (V) | | | 200 790.00 | |
GR Interest and similar expenses | | | 13 971.00 | |
GU Total financial expenses (VI) | | | 13 971.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 186 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 183 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 000.00 | | | 1 000.00 |
HK Income tax | -5 130.00 | -5 700.00 | | -5 130.00 |
HL TOTAL REVENUE (I + III + V + VII) | 201 790.00 | | | 201 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 267.00 | 11 400.00 | | 13 267.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 188 523.00 | -11 400.00 | | 188 523.00 |
| |
| 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 | 1 047 600.00 | | | 1 047 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 047 600.00 | |
I4 DECREASES Grand Total | | | 1 047 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 047 600.00 | | | 1 047 600.00 |
| |
| 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 | 58 948.00 | 58 948.00 | | 58 948.00 |
8B Suppliers and Related Accounts | 900.00 | 900.00 | | 900.00 |
8E Income Taxes | 11 821.00 | 11 821.00 | | 11 821.00 |
VB VAT | 447.00 | | | 447.00 |
VC Group and associates | 58 185.00 | | | 58 185.00 |
VH Loans with a maturity of more than one year at origin | 548 417.00 | 106 693.00 | 441 723.00 | 548 417.00 |
VI Group and Associates | 131 039.00 | | 131 039.00 | 131 039.00 |
VK Loans repaid during the year | 102 744.00 | | | 102 744.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 632.00 | 58 632.00 | | 58 632.00 |
VW VAT | 3.00 | 3.00 | | 3.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 751 128.00 | 178 365.00 | 572 762.00 | 751 128.00 |
