| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 700 000.00 | | 700 000.00 | 700 000.00 |
BZ Other receivables | 192.00 | | 192.00 | 192.00 |
CF Cash and cash equivalents | 62 900.00 | | 62 900.00 | 62 900.00 |
CJ TOTAL (II) | 63 092.00 | | 63 092.00 | 63 092.00 |
CO Grand total (0 to V) | 763 092.00 | | 763 092.00 | 763 092.00 |
CU Other investments | 700 000.00 | | 700 000.00 | 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 172 636.00 | | | 172 636.00 |
DL TOTAL (I) | 202 636.00 | | | 202 636.00 |
DU Loans and Debts from Credit Institutions (3) | 537 456.00 | | | 537 456.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 000.00 | | | 18 000.00 |
DZ Fixed asset liabilities and related accounts | 5 000.00 | | | 5 000.00 |
EC TOTAL (IV) | 560 456.00 | | | 560 456.00 |
EE Grand total (I to V) | 763 092.00 | | | 763 092.00 |
EG Accrued income and payables due within one year | 23 000.00 | | | 23 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 195.00 | |
FX Taxes, duties, and similar payments | | | 20 435.00 | |
GF Total Operating Expenses (II) | | | 56 630.00 | |
GG - OPERATING RESULT (I - II) | | | -56 630.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GP Total financial income (V) | | | 250 000.00 | |
GR Interest and similar expenses | | | 20 734.00 | |
GU Total financial expenses (VI) | | | 20 734.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 229 266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 250 000.00 | | | 250 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 364.00 | | | 77 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 172 636.00 | | | 172 636.00 |
| |
| 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 | | | 700 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 700 000.00 | |
I4 DECREASES Grand Total | | | 700 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 700 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8J Fixed Asset Liabilities and Related Accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
VB VAT | 192.00 | | | 192.00 |
VH Loans with a maturity of more than one year at origin | 537 456.00 | | 537 456.00 | 537 456.00 |
VI Group and Associates | 18 000.00 | 18 000.00 | | 18 000.00 |
VJ Loans taken out during the year | 670 000.00 | | | 670 000.00 |
VK Loans repaid during the year | 136 847.00 | | | 136 847.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192.00 | 192.00 | | 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 560 456.00 | 23 000.00 | 537 456.00 | 560 456.00 |
