| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 922 500.00 | | 922 500.00 | 922 500.00 |
BZ Other receivables | 138 375.00 | | 138 375.00 | 138 375.00 |
CF Cash and cash equivalents | 8 361.00 | | 8 361.00 | 8 361.00 |
CJ TOTAL (II) | 146 736.00 | | 146 736.00 | 146 736.00 |
CO Grand total (0 to V) | 1 069 236.00 | | 1 069 236.00 | 1 069 236.00 |
CU Other investments | 922 500.00 | | 922 500.00 | 922 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | | | 35 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 100.00 | | | 129 100.00 |
DL TOTAL (I) | 164 100.00 | | | 164 100.00 |
DU Loans and Debts from Credit Institutions (3) | 602 946.00 | | | 602 946.00 |
DV Miscellaneous Loans and Financial Debts (4) | 301 650.00 | | | 301 650.00 |
DX Trade payables and related accounts | 540.00 | | | 540.00 |
EC TOTAL (IV) | 905 136.00 | | | 905 136.00 |
EE Grand total (I to V) | 1 069 236.00 | | | 1 069 236.00 |
EG Accrued income and payables due within one year | 388 815.00 | | | 388 815.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 779.00 | |
FX Taxes, duties, and similar payments | | | 900.00 | |
GF Total Operating Expenses (II) | | | 4 679.00 | |
GG - OPERATING RESULT (I - II) | | | -4 679.00 | |
GP Total financial income (V) | | | 138 375.00 | |
GU Total financial expenses (VI) | | | 4 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 133 779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 129 100.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 138 375.00 | | | 138 375.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 475.00 | | | 267 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 129 100.00 | | | 129 100.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 922 500.00 | |
I4 DECREASES Grand Total | | | 922 500.00 | |
| |
| 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 | 540.00 | 540.00 | | 540.00 |
8K Other liabilities (including liabilities related to repo transactions) | 301 650.00 | 301 650.00 | | 301 650.00 |
VH Loans with a maturity of more than one year at origin | 602 946.00 | 86 625.00 | 341 464.00 | 602 946.00 |
VJ Loans taken out during the year | 600 000.00 | | | 600 000.00 |
VP Miscellaneous | 138 375.00 | | | 138 375.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 375.00 | 138 375.00 | | 138 375.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 905 136.00 | 388 815.00 | 341 464.00 | 905 136.00 |
