| |
| 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 | 26 000.00 | | 26 000.00 | 26 000.00 |
CF Cash and cash equivalents | 9 717.00 | | 9 717.00 | 9 717.00 |
CJ TOTAL (II) | 35 717.00 | | 35 717.00 | 35 717.00 |
CO Grand total (0 to V) | 835 717.00 | | 835 717.00 | 835 717.00 |
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 | 350 000.00 | | | 350 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 285.00 | | | 27 285.00 |
DL TOTAL (I) | 377 285.00 | | | 377 285.00 |
DU Loans and Debts from Credit Institutions (3) | 328 173.00 | | | 328 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 259.00 | | | 130 259.00 |
EC TOTAL (IV) | 458 432.00 | | | 458 432.00 |
EE Grand total (I to V) | 835 717.00 | | | 835 717.00 |
EG Accrued income and payables due within one year | 182 979.00 | | | 182 979.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 266.00 | |
FX Taxes, duties, and similar payments | | | 12 935.00 | |
GF Total Operating Expenses (II) | | | 28 201.00 | |
GG - OPERATING RESULT (I - II) | | | -28 201.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 360.00 | |
GP Total financial income (V) | | | 60 360.00 | |
GR Interest and similar expenses | | | 4 874.00 | |
GU Total financial expenses (VI) | | | 4 874.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 486.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 360.00 | | | 60 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 075.00 | | | 33 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 285.00 | | | 27 285.00 |
| |
| 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 |
VC Group and associates | 26 000.00 | | | 26 000.00 |
VH Loans with a maturity of more than one year at origin | 328 173.00 | 52 720.00 | 215 689.00 | 328 173.00 |
VI Group and Associates | 130 259.00 | 130 259.00 | | 130 259.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VK Loans repaid during the year | 21 827.00 | | | 21 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 000.00 | 26 000.00 | | 26 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 458 432.00 | 182 979.00 | 215 689.00 | 458 432.00 |
