| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 216 200.00 | | 216 200.00 | 216 200.00 |
CF Cash and cash equivalents | 1 320.00 | | 1 320.00 | 1 320.00 |
CJ TOTAL (II) | 1 320.00 | | 1 320.00 | 1 320.00 |
CO Grand total (0 to V) | 217 520.00 | | 217 520.00 | 217 520.00 |
CU Other investments | 216 200.00 | | 216 200.00 | 216 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 556.00 | | | 20 556.00 |
DL TOTAL (I) | 30 556.00 | | | 30 556.00 |
DU Loans and Debts from Credit Institutions (3) | 186 191.00 | | | 186 191.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173.00 | | | 173.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 186 964.00 | | | 186 964.00 |
EE Grand total (I to V) | 217 520.00 | | | 217 520.00 |
EG Accrued income and payables due within one year | 30 499.00 | | | 30 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 30.00 | |
FW Other purchases and external expenses | | | 8 537.00 | |
GF Total Operating Expenses (II) | | | 8 567.00 | |
GG - OPERATING RESULT (I - II) | | | -8 567.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 200.00 | |
GP Total financial income (V) | | | 32 200.00 | |
GR Interest and similar expenses | | | 3 077.00 | |
GU Total financial expenses (VI) | | | 3 077.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 123.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 200.00 | | | 32 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 644.00 | | | 11 644.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 556.00 | | | 20 556.00 |
| |
| 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 | | | 216 200.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 216 200.00 | |
I4 DECREASES Grand Total | | | 216 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 216 200.00 | |
| |
| 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 | 173.00 | 173.00 | | 173.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
VH Loans with a maturity of more than one year at origin | 186 191.00 | 29 726.00 | 124 094.00 | 186 191.00 |
VJ Loans taken out during the year | 186 191.00 | | | 186 191.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 964.00 | 30 499.00 | 124 094.00 | 186 964.00 |
