| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 130.00 | 1 130.00 | | 1 130.00 |
BJ TOTAL (I) | 151 130.00 | 1 130.00 | 150 000.00 | 151 130.00 |
BZ Other receivables | 4 794.00 | | 4 794.00 | 4 794.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 73.00 | | 73.00 | 73.00 |
CJ TOTAL (II) | 4 947.00 | | 4 947.00 | 4 947.00 |
CO Grand total (0 to V) | 156 077.00 | 1 130.00 | 154 947.00 | 156 077.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 49 744.00 | 65 105.00 | | 49 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 436.00 | -15 361.00 | | 14 436.00 |
DL TOTAL (I) | 65 280.00 | 50 844.00 | | 65 280.00 |
DU Loans and Debts from Credit Institutions (3) | 88 251.00 | 116 156.00 | | 88 251.00 |
DX Trade payables and related accounts | 1 416.00 | 1 385.00 | | 1 416.00 |
EC TOTAL (IV) | 89 667.00 | 117 540.00 | | 89 667.00 |
EE Grand total (I to V) | 154 947.00 | 168 385.00 | | 154 947.00 |
EG Accrued income and payables due within one year | 22 828.00 | 29 289.00 | | 22 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 2 336.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 2 496.00 | |
GG - OPERATING RESULT (I - II) | | | -2 496.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 901.00 | |
GP Total financial income (V) | | | 19 901.00 | |
GR Interest and similar expenses | | | 2 969.00 | |
GU Total financial expenses (VI) | | | 2 969.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 73.00 | | |
HD Total exceptional income (VII) | | 73.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 73.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 901.00 | 56 074.00 | | 19 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 466.00 | 71 435.00 | | 5 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 436.00 | -15 361.00 | | 14 436.00 |
| |
| 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 | 151 130.00 | | | 151 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 000.00 | |
I4 DECREASES Grand Total | | | 151 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 130.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 130.00 | | | 1 130.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 000.00 | | | 150 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 130.00 | | | 1 130.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 130.00 | | | 1 130.00 |
| |
| 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 | 1 416.00 | 1 416.00 | | 1 416.00 |
VC Group and associates | 4 794.00 | | | 4 794.00 |
VH Loans with a maturity of more than one year at origin | 88 251.00 | 21 412.00 | 66 839.00 | 88 251.00 |
VK Loans repaid during the year | 20 992.00 | | | 20 992.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 794.00 | 4 794.00 | | 4 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 667.00 | 22 828.00 | 66 839.00 | 89 667.00 |
