| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 000 000.00 | | 11 000 000.00 | 11 000 000.00 |
BZ Other receivables | 1 000 660.00 | | 1 000 660.00 | 1 000 660.00 |
CF Cash and cash equivalents | 8 755.00 | | 8 755.00 | 8 755.00 |
CJ TOTAL (II) | 1 009 415.00 | | 1 009 415.00 | 1 009 415.00 |
CO Grand total (0 to V) | 12 009 415.00 | | 12 009 415.00 | 12 009 415.00 |
CU Other investments | 11 000 000.00 | | 11 000 000.00 | 11 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 030 000.00 | 5 030 000.00 | | 5 030 000.00 |
DH Retained earnings | -78 358.00 | | | -78 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 463 288.00 | -78 358.00 | | 1 463 288.00 |
DL TOTAL (I) | 6 414 930.00 | 4 951 641.00 | | 6 414 930.00 |
DU Loans and Debts from Credit Institutions (3) | 190 525.00 | 61 340.00 | | 190 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 400 000.00 | 6 000 000.00 | | 5 400 000.00 |
DX Trade payables and related accounts | 3 960.00 | | | 3 960.00 |
EC TOTAL (IV) | 5 594 485.00 | 6 061 340.00 | | 5 594 485.00 |
EE Grand total (I to V) | 12 009 415.00 | 11 012 982.00 | | 12 009 415.00 |
EG Accrued income and payables due within one year | 1 594 485.00 | 400 065.00 | | 1 594 485.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 462.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 462.00 | |
GG - OPERATING RESULT (I - II) | | | -7 462.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 600 000.00 | |
GP Total financial income (V) | | | 1 600 000.00 | |
GR Interest and similar expenses | | | 129 250.00 | |
GU Total financial expenses (VI) | | | 129 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 470 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 463 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 600 000.00 | | | 1 600 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 712.00 | 78 358.00 | | 136 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 463 288.00 | -78 358.00 | | 1 463 288.00 |
| |
| 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 | 11 000 000.00 | | | 11 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 000 000.00 | |
I4 DECREASES Grand Total | | | 11 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 000 000.00 | | | 11 000 000.00 |
| |
| 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 | 5 400 000.00 | 1 400 000.00 | 4 000 000.00 | 5 400 000.00 |
8B Suppliers and Related Accounts | 3 960.00 | 3 960.00 | | 3 960.00 |
VB VAT | 660.00 | | | 660.00 |
VC Group and associates | 1 000 000.00 | | | 1 000 000.00 |
VH Loans with a maturity of more than one year at origin | 190 525.00 | 190 525.00 | | 190 525.00 |
VJ Loans taken out during the year | 129 250.00 | | | 129 250.00 |
VK Loans repaid during the year | 600 000.00 | | | 600 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000 660.00 | 1 000 660.00 | | 1 000 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 594 485.00 | 1 594 485.00 | 4 000 000.00 | 5 594 485.00 |
