| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 125 500.00 | | 125 500.00 | 125 500.00 |
BZ Other receivables | 259 208.00 | | 259 208.00 | 259 208.00 |
CF Cash and cash equivalents | 4 603.00 | | 4 603.00 | 4 603.00 |
CJ TOTAL (II) | 263 810.00 | | 263 810.00 | 263 810.00 |
CO Grand total (0 to V) | 389 310.00 | | 389 310.00 | 389 310.00 |
CU Other investments | 125 500.00 | | 125 500.00 | 125 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 189 546.00 | | | 189 546.00 |
DL TOTAL (I) | 199 546.00 | | | 199 546.00 |
DU Loans and Debts from Credit Institutions (3) | 127 017.00 | | | 127 017.00 |
DX Trade payables and related accounts | 1 313.00 | | | 1 313.00 |
DY Tax and social security liabilities | 61 434.00 | | | 61 434.00 |
EC TOTAL (IV) | 189 765.00 | | | 189 765.00 |
EE Grand total (I to V) | 389 310.00 | | | 389 310.00 |
EG Accrued income and payables due within one year | 76 364.00 | | | 76 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 753.00 | |
FX Taxes, duties, and similar payments | | | 590.00 | |
GF Total Operating Expenses (II) | | | 2 342.00 | |
GG - OPERATING RESULT (I - II) | | | -2 342.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 252 510.00 | |
GL Other interest and similar income | | | 3 310.00 | |
GP Total financial income (V) | | | 255 820.00 | |
GR Interest and similar expenses | | | 2 499.00 | |
GU Total financial expenses (VI) | | | 2 499.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 253 322.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 250 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 61 434.00 | | | 61 434.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 820.00 | | | 255 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 275.00 | | | 66 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 189 546.00 | | | 189 546.00 |
| |
| 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 | 125 000.00 | | 500.00 | 125 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 125 500.00 | |
I4 DECREASES Grand Total | | | 125 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 125 000.00 | | 500.00 | 125 000.00 |
| |
| 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 | 1 313.00 | 1 313.00 | | 1 313.00 |
8E Income Taxes | 61 434.00 | 61 434.00 | | 61 434.00 |
VC Group and associates | 259 208.00 | | | 259 208.00 |
VH Loans with a maturity of more than one year at origin | 127 017.00 | 13 617.00 | 48 345.00 | 127 017.00 |
VJ Loans taken out during the year | 125 000.00 | | | 125 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 259 208.00 | 259 208.00 | | 259 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 765.00 | 76 364.00 | 48 345.00 | 189 765.00 |
