| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 404 815.00 | | 404 815.00 | 404 815.00 |
BZ Other receivables | 22 383.00 | | 22 383.00 | 22 383.00 |
CF Cash and cash equivalents | 25 521.00 | | 25 521.00 | 25 521.00 |
CH Prepaid expenses | 5 218.00 | | 5 218.00 | 5 218.00 |
CJ TOTAL (II) | 53 122.00 | | 53 122.00 | 53 122.00 |
CO Grand total (0 to V) | 457 937.00 | | 457 937.00 | 457 937.00 |
CU Other investments | 404 800.00 | | 404 800.00 | 404 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -19 048.00 | -6 589.00 | | -19 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 575.00 | -12 459.00 | | 16 575.00 |
DK Regulated provisions | 2 160.00 | 1 200.00 | | 2 160.00 |
DL TOTAL (I) | 59 687.00 | 42 152.00 | | 59 687.00 |
DU Loans and Debts from Credit Institutions (3) | 270 359.00 | 313 363.00 | | 270 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 348.00 | 98 748.00 | | 126 348.00 |
DX Trade payables and related accounts | 660.00 | 820.00 | | 660.00 |
DY Tax and social security liabilities | 150.00 | | | 150.00 |
EA Other liabilities | 733.00 | 733.00 | | 733.00 |
EC TOTAL (IV) | 398 250.00 | 413 664.00 | | 398 250.00 |
EE Grand total (I to V) | 457 937.00 | 455 816.00 | | 457 937.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 225.00 | |
FX Taxes, duties, and similar payments | | | 301.00 | |
FY Salaries and Wages | | | 1 199.00 | |
GF Total Operating Expenses (II) | | | 4 725.00 | |
GG - OPERATING RESULT (I - II) | | | -4 725.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 7 739.00 | |
GU Total financial expenses (VI) | | | 7 739.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 261.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 960.00 | 960.00 | | 960.00 |
HH Total exceptional expenses (VIII) | 960.00 | 960.00 | | 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -960.00 | -960.00 | | -960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 425.00 | 12 459.00 | | 13 425.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 575.00 | -12 459.00 | | 16 575.00 |
| |
| 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 | 404 815.00 | | | 404 815.00 |
I3 DECREASES Total Financial Fixed Assets | | | 404 815.00 | |
I4 DECREASES Grand Total | | | 404 815.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 404 815.00 | | | 404 815.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 200.00 | 960.00 | | 1 200.00 |
7C Grand total | 1 200.00 | 960.00 | | 1 200.00 |
UJ - Exceptional | | 960.00 | | |
| |
| 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 | 660.00 | 660.00 | | 660.00 |
8K Other liabilities (including liabilities related to repo transactions) | 733.00 | 733.00 | | 733.00 |
VH Loans with a maturity of more than one year at origin | 270 359.00 | 46 090.00 | 178 250.00 | 270 359.00 |
VI Group and Associates | 126 348.00 | 126 348.00 | | 126 348.00 |
VJ Loans taken out during the year | 42 588.00 | | | 42 588.00 |
VM Income taxes | 22 383.00 | | | 22 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VS Prepaid expenses | 5 218.00 | | | 5 218.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 601.00 | 27 601.00 | | 27 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 398 250.00 | 173 980.00 | 178 250.00 | 398 250.00 |
