| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 287 360.00 | | 287 360.00 | 287 360.00 |
CF Cash and cash equivalents | 33 048.00 | | 33 048.00 | 33 048.00 |
CJ TOTAL (II) | 33 048.00 | | 33 048.00 | 33 048.00 |
CO Grand total (0 to V) | 320 408.00 | | 320 408.00 | 320 408.00 |
CU Other investments | 287 360.00 | | 287 360.00 | 287 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 4 427.00 | | | 4 427.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 659.00 | 4 927.00 | | 37 659.00 |
DL TOTAL (I) | 47 586.00 | 9 927.00 | | 47 586.00 |
DU Loans and Debts from Credit Institutions (3) | 230 821.00 | 274 932.00 | | 230 821.00 |
DX Trade payables and related accounts | | 1 662.00 | | |
EA Other liabilities | 42 000.00 | 57 640.00 | | 42 000.00 |
EC TOTAL (IV) | 272 821.00 | 334 234.00 | | 272 821.00 |
EE Grand total (I to V) | 320 408.00 | 344 161.00 | | 320 408.00 |
EG Accrued income and payables due within one year | 272 821.00 | 334 234.00 | | 272 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 720.00 | |
GF Total Operating Expenses (II) | | | 2 720.00 | |
GG - OPERATING RESULT (I - II) | | | -2 720.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 000.00 | |
GP Total financial income (V) | | | 43 000.00 | |
GR Interest and similar expenses | | | 2 621.00 | |
GU Total financial expenses (VI) | | | 2 621.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 379.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 000.00 | 30 000.00 | | 43 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 341.00 | 25 073.00 | | 5 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 659.00 | 4 927.00 | | 37 659.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 640.00 | 287 360.00 | |
I4 DECREASES Grand Total | | 12 640.00 | 287 360.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 42 000.00 | 42 000.00 | | 42 000.00 |
VH Loans with a maturity of more than one year at origin | 230 821.00 | 230 821.00 | | 230 821.00 |
VK Loans repaid during the year | 44 110.00 | | | 44 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 272 821.00 | 272 821.00 | | 272 821.00 |
