| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 000.00 | | 250 000.00 | 250 000.00 |
BZ Other receivables | 64 541.00 | | 64 541.00 | 64 541.00 |
CF Cash and cash equivalents | 137.00 | | 137.00 | 137.00 |
CJ TOTAL (II) | 64 678.00 | | 64 678.00 | 64 678.00 |
CO Grand total (0 to V) | 314 678.00 | | 314 678.00 | 314 678.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 193 810.00 | 158 757.00 | | 193 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 471.00 | 35 053.00 | | 36 471.00 |
DL TOTAL (I) | 231 382.00 | 194 910.00 | | 231 382.00 |
DU Loans and Debts from Credit Institutions (3) | 80 629.00 | 119 252.00 | | 80 629.00 |
DX Trade payables and related accounts | 2 200.00 | 1 905.00 | | 2 200.00 |
DY Tax and social security liabilities | 468.00 | | | 468.00 |
EC TOTAL (IV) | 83 297.00 | 121 157.00 | | 83 297.00 |
EE Grand total (I to V) | 314 678.00 | 316 067.00 | | 314 678.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 440.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 3 569.00 | |
GG - OPERATING RESULT (I - II) | | | -3 569.00 | |
GK Income from other securities and fixed asset receivables | | | 49 934.00 | |
GP Total financial income (V) | | | 49 934.00 | |
GR Interest and similar expenses | | | 2 593.00 | |
GU Total financial expenses (VI) | | | 2 593.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 2.00 | | | 2.00 |
HK Income tax | 7 300.00 | 7 044.00 | | 7 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 934.00 | 48 855.00 | | 49 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 463.00 | 13 802.00 | | 13 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 471.00 | 35 053.00 | | 36 471.00 |
| |
| 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 | 250 000.00 | | | 250 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 000.00 | |
I4 DECREASES Grand Total | | | 250 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | | 250 000.00 |
| |
| 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 | 2 200.00 | 2 200.00 | | 2 200.00 |
8E Income Taxes | 468.00 | 468.00 | | 468.00 |
VH Loans with a maturity of more than one year at origin | 80 629.00 | 40 570.00 | 40 059.00 | 80 629.00 |
VK Loans repaid during the year | 37 840.00 | | | 37 840.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 64 541.00 | | | 64 541.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 541.00 | 64 541.00 | | 64 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 297.00 | 43 238.00 | 40 059.00 | 83 297.00 |
