| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 000.00 | | 800 000.00 | 800 000.00 |
BZ Other receivables | 1 225.00 | | 1 225.00 | 1 225.00 |
CF Cash and cash equivalents | 6 446.00 | | 6 446.00 | 6 446.00 |
CH Prepaid expenses | 20.00 | | 20.00 | 20.00 |
CJ TOTAL (II) | 7 691.00 | | 7 691.00 | 7 691.00 |
CO Grand total (0 to V) | 807 691.00 | | 807 691.00 | 807 691.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 362 000.00 | | | 362 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 592.00 | | | 45 592.00 |
DL TOTAL (I) | 407 592.00 | | | 407 592.00 |
DU Loans and Debts from Credit Institutions (3) | 342 892.00 | | | 342 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 792.00 | | | 54 792.00 |
DX Trade payables and related accounts | 2 414.00 | | | 2 414.00 |
EC TOTAL (IV) | 400 099.00 | | | 400 099.00 |
EE Grand total (I to V) | 807 691.00 | | | 807 691.00 |
EG Accrued income and payables due within one year | 112 974.00 | | | 112 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 303.00 | |
FX Taxes, duties, and similar payments | | | 568.00 | |
GF Total Operating Expenses (II) | | | 15 871.00 | |
GG - OPERATING RESULT (I - II) | | | -15 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68 000.00 | |
GP Total financial income (V) | | | 68 000.00 | |
GR Interest and similar expenses | | | 6 537.00 | |
GU Total financial expenses (VI) | | | 6 537.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 592.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 000.00 | | | 68 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 408.00 | | | 22 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 592.00 | | | 45 592.00 |
| |
| 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 | | | 800 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 800 000.00 | |
I4 DECREASES Grand Total | | | 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 800 000.00 | |
| |
| 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 | 1 001.00 | 1 001.00 | | 1 001.00 |
8B Suppliers and Related Accounts | 2 414.00 | 2 414.00 | | 2 414.00 |
VB VAT | 1 225.00 | | | 1 225.00 |
VG Loans with a maturity of up to one year at origin | 102.00 | 102.00 | | 102.00 |
VH Loans with a maturity of more than one year at origin | 342 790.00 | 55 665.00 | 230 155.00 | 342 790.00 |
VI Group and Associates | 53 791.00 | 53 791.00 | | 53 791.00 |
VJ Loans taken out during the year | 400 000.00 | | | 400 000.00 |
VK Loans repaid during the year | 57 210.00 | | | 57 210.00 |
VS Prepaid expenses | 20.00 | | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 244.00 | 1 244.00 | | 1 244.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 400 099.00 | 112 974.00 | 230 155.00 | 400 099.00 |
