| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 420 000.00 | | 420 000.00 | 420 000.00 |
BZ Other receivables | 107 125.00 | | 107 125.00 | 107 125.00 |
CF Cash and cash equivalents | 36 775.00 | | 36 775.00 | 36 775.00 |
CJ TOTAL (II) | 143 900.00 | | 143 900.00 | 143 900.00 |
CO Grand total (0 to V) | 563 900.00 | | 563 900.00 | 563 900.00 |
CU Other investments | 420 000.00 | | 420 000.00 | 420 000.00 |
| |
| 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) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 144 326.00 | 48 324.00 | | 144 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 970.00 | 96 003.00 | | 85 970.00 |
DL TOTAL (I) | 241 296.00 | 155 326.00 | | 241 296.00 |
DU Loans and Debts from Credit Institutions (3) | 190 140.00 | 242 420.00 | | 190 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 328.00 | 130 328.00 | | 130 328.00 |
DX Trade payables and related accounts | 1 967.00 | 1 920.00 | | 1 967.00 |
DY Tax and social security liabilities | 170.00 | 166.00 | | 170.00 |
EC TOTAL (IV) | 322 604.00 | 374 834.00 | | 322 604.00 |
EE Grand total (I to V) | 563 900.00 | 530 160.00 | | 563 900.00 |
EG Accrued income and payables due within one year | 186 751.00 | 185 351.00 | | 186 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 068.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
GF Total Operating Expenses (II) | | | 5 238.00 | |
GG - OPERATING RESULT (I - II) | | | -5 238.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 1 499.00 | |
GP Total financial income (V) | | | 91 499.00 | |
GR Interest and similar expenses | | | 6 179.00 | |
GU Total financial expenses (VI) | | | 6 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 888.00 | -7 304.00 | | -5 888.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 499.00 | 101 216.00 | | 91 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 530.00 | 5 214.00 | | 5 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 970.00 | 96 003.00 | | 85 970.00 |
| |
| 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 | 420 000.00 | | | 420 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 420 000.00 | |
I4 DECREASES Grand Total | | | 420 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 420 000.00 | | | 420 000.00 |
| |
| 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 | 1 967.00 | 1 967.00 | | 1 967.00 |
VC Group and associates | 101 237.00 | | | 101 237.00 |
VG Loans with a maturity of up to one year at origin | 77 474.00 | 77 474.00 | | 77 474.00 |
VH Loans with a maturity of more than one year at origin | 112 666.00 | 112 666.00 | | 112 666.00 |
VI Group and Associates | 130 328.00 | 130 328.00 | | 130 328.00 |
VJ Loans taken out during the year | 61 010.00 | | | 61 010.00 |
VK Loans repaid during the year | 113 187.00 | | | 113 187.00 |
VM Income taxes | 5 888.00 | | | 5 888.00 |
VQ Other Taxes, Duties, and Similar Debts | 170.00 | 170.00 | | 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 125.00 | 107 125.00 | | 107 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 604.00 | 322 604.00 | | 322 604.00 |
