| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 270 000.00 | | 1 270 000.00 | 1 270 000.00 |
BZ Other receivables | 149 065.00 | | 149 065.00 | 149 065.00 |
CF Cash and cash equivalents | 4 172.00 | | 4 172.00 | 4 172.00 |
CH Prepaid expenses | 724.00 | | 724.00 | 724.00 |
CJ TOTAL (II) | 153 961.00 | | 153 961.00 | 153 961.00 |
CO Grand total (0 to V) | 1 423 961.00 | | 1 423 961.00 | 1 423 961.00 |
CU Other investments | 1 270 000.00 | | 1 270 000.00 | 1 270 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DB Share, merger, contribution premiums, etc. | 144 000.00 | | | 144 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 416 655.00 | | | 416 655.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 752.00 | | | 137 752.00 |
DL TOTAL (I) | 709 407.00 | | | 709 407.00 |
DU Loans and Debts from Credit Institutions (3) | 709 664.00 | | | 709 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 813.00 | | | 1 813.00 |
DX Trade payables and related accounts | 2 951.00 | | | 2 951.00 |
DY Tax and social security liabilities | 125.00 | | | 125.00 |
EC TOTAL (IV) | 714 553.00 | | | 714 553.00 |
EE Grand total (I to V) | 1 423 961.00 | | | 1 423 961.00 |
EG Accrued income and payables due within one year | 159 147.00 | | | 159 147.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 51.00 | | | 51.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 080.00 | |
FX Taxes, duties, and similar payments | | | 167.00 | |
GF Total Operating Expenses (II) | | | 7 247.00 | |
GG - OPERATING RESULT (I - II) | | | -7 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 163 500.00 | |
GP Total financial income (V) | | | 163 500.00 | |
GR Interest and similar expenses | | | 18 500.00 | |
GU Total financial expenses (VI) | | | 18 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 144 999.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 163 500.00 | | | 163 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 747.00 | | | 25 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 752.00 | | | 137 752.00 |
| |
| 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 | 1 270 000.00 | | | 1 270 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 270 000.00 | |
I4 DECREASES Grand Total | | | 1 270 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 270 000.00 | | | 1 270 000.00 |
| |
| 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 | 2 951.00 | 2 951.00 | | 2 951.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 813.00 | 1 813.00 | | 1 813.00 |
VG Loans with a maturity of up to one year at origin | 52.00 | 52.00 | | 52.00 |
VH Loans with a maturity of more than one year at origin | 709 613.00 | 154 206.00 | 555 407.00 | 709 613.00 |
VK Loans repaid during the year | 139 798.00 | | | 139 798.00 |
VP Miscellaneous | 149 065.00 | | | 149 065.00 |
VQ Other Taxes, Duties, and Similar Debts | 125.00 | 125.00 | | 125.00 |
VS Prepaid expenses | 724.00 | | | 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149 789.00 | 149 789.00 | | 149 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 714 554.00 | 159 147.00 | 555 407.00 | 714 554.00 |
