| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 028 000.00 | | 5 028 000.00 | 5 028 000.00 |
CF Cash and cash equivalents | 11 051.00 | | 11 051.00 | 11 051.00 |
CJ TOTAL (II) | 11 051.00 | | 11 051.00 | 11 051.00 |
CO Grand total (0 to V) | 5 039 051.00 | | 5 039 051.00 | 5 039 051.00 |
CU Other investments | 5 028 000.00 | | 5 028 000.00 | 5 028 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 338 975.00 | | | 338 975.00 |
DL TOTAL (I) | 438 975.00 | | | 438 975.00 |
DU Loans and Debts from Credit Institutions (3) | 115.00 | | | 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 599 961.00 | | | 4 599 961.00 |
EC TOTAL (IV) | 4 600 076.00 | | | 4 600 076.00 |
EE Grand total (I to V) | 5 039 051.00 | | | 5 039 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 057.00 | |
GF Total Operating Expenses (II) | | | 11 057.00 | |
GG - OPERATING RESULT (I - II) | | | -11 057.00 | |
GL Other interest and similar income | | | 361 383.00 | |
GN Positive exchange differences | | | 544.00 | |
GP Total financial income (V) | | | 361 927.00 | |
GR Interest and similar expenses | | | 11 829.00 | |
GS Negative differences of foreign exchange | | | 67.00 | |
GU Total financial expenses (VI) | | | 11 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 350 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 338 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 361 927.00 | | | 361 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 952.00 | | | 22 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 338 975.00 | | | 338 975.00 |
| |
| 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 | | | 5 028 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 028 000.00 | |
I4 DECREASES Grand Total | | | 5 028 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 028 000.00 | |
| |
| 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 | 4 599 961.00 | | 4 599 961.00 | 4 599 961.00 |
VG Loans with a maturity of up to one year at origin | 115.00 | 115.00 | | 115.00 |
VJ Loans taken out during the year | 5 039 829.00 | | | 5 039 829.00 |
VK Loans repaid during the year | 439 867.00 | | | 439 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 600 076.00 | 115.00 | 4 599 961.00 | 4 600 076.00 |
