| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 477 000.00 | | 477 000.00 | 477 000.00 |
BZ Other receivables | 55 528.00 | | 55 528.00 | 55 528.00 |
CF Cash and cash equivalents | 10 688.00 | | 10 688.00 | 10 688.00 |
CJ TOTAL (II) | 66 216.00 | | 66 216.00 | 66 216.00 |
CO Grand total (0 to V) | 543 216.00 | | 543 216.00 | 543 216.00 |
CU Other investments | 477 000.00 | | 477 000.00 | 477 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 3 277.00 | 3 277.00 | | 3 277.00 |
DG Other reserves | 290 261.00 | 228 994.00 | | 290 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 085.00 | 61 267.00 | | 41 085.00 |
DL TOTAL (I) | 344 623.00 | 303 538.00 | | 344 623.00 |
DU Loans and Debts from Credit Institutions (3) | 76 547.00 | 95 537.00 | | 76 547.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 175.00 | 151 724.00 | | 120 175.00 |
DX Trade payables and related accounts | 1 752.00 | 1 752.00 | | 1 752.00 |
DY Tax and social security liabilities | 120.00 | 120.00 | | 120.00 |
EC TOTAL (IV) | 198 593.00 | 249 133.00 | | 198 593.00 |
EE Grand total (I to V) | 543 216.00 | 552 671.00 | | 543 216.00 |
EG Accrued income and payables due within one year | 97 532.00 | 107 939.00 | | 97 532.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 133.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 2 283.00 | |
GG - OPERATING RESULT (I - II) | | | -2 283.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 3 662.00 | |
GU Total financial expenses (VI) | | | 3 662.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 030.00 | | | -2 030.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | 70 000.00 | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 915.00 | 8 733.00 | | 3 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 085.00 | 61 267.00 | | 41 085.00 |
| |
| 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 | 477 000.00 | | | 477 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 477 000.00 | |
I4 DECREASES Grand Total | | | 477 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 477 000.00 | | | 477 000.00 |
| |
| 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 | 68 248.00 | 24 447.00 | 43 801.00 | 68 248.00 |
8B Suppliers and Related Accounts | 1 752.00 | 1 752.00 | | 1 752.00 |
VC Group and associates | 1 472.00 | | | 1 472.00 |
VG Loans with a maturity of up to one year at origin | 93.00 | 93.00 | | 93.00 |
VH Loans with a maturity of more than one year at origin | 76 454.00 | 19 194.00 | 57 260.00 | 76 454.00 |
VI Group and Associates | 51 927.00 | 51 927.00 | | 51 927.00 |
VK Loans repaid during the year | 39 298.00 | | | 39 298.00 |
VM Income taxes | 53 957.00 | | | 53 957.00 |
VQ Other Taxes, Duties, and Similar Debts | 120.00 | 120.00 | | 120.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99.00 | | | 99.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 528.00 | 55 528.00 | | 55 528.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 593.00 | 97 532.00 | 101 061.00 | 198 593.00 |
