| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 200 000.00 | | 200 000.00 | 200 000.00 |
BJ TOTAL (I) | 1 538 450.00 | | 1 538 450.00 | 1 538 450.00 |
CF Cash and cash equivalents | 33 575.00 | | 33 575.00 | 33 575.00 |
CJ TOTAL (II) | 33 575.00 | | 33 575.00 | 33 575.00 |
CO Grand total (0 to V) | 1 572 025.00 | | 1 572 025.00 | 1 572 025.00 |
CU Other investments | 1 338 450.00 | | 1 338 450.00 | 1 338 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 305 040.00 | 1 305 040.00 | | 1 305 040.00 |
DD Legal reserve (1) | 610.00 | | | 610.00 |
DG Other reserves | 11 584.00 | | | 11 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 793.00 | 12 194.00 | | 9 793.00 |
DL TOTAL (I) | 1 327 027.00 | 1 317 234.00 | | 1 327 027.00 |
DU Loans and Debts from Credit Institutions (3) | 233 450.00 | 243 450.00 | | 233 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 20 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 1 548.00 | 1 548.00 | | 1 548.00 |
DZ Fixed asset liabilities and related accounts | | 33 450.00 | | |
EC TOTAL (IV) | 244 998.00 | 298 448.00 | | 244 998.00 |
EE Grand total (I to V) | 1 572 025.00 | 1 615 682.00 | | 1 572 025.00 |
EG Accrued income and payables due within one year | 44 998.00 | 88 448.00 | | 44 998.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33 450.00 | 33 450.00 | | 33 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 493.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
GF Total Operating Expenses (II) | | | 6 629.00 | |
GG - OPERATING RESULT (I - II) | | | -6 629.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 200.00 | |
GP Total financial income (V) | | | 18 200.00 | |
GR Interest and similar expenses | | | 1 777.00 | |
GU Total financial expenses (VI) | | | 1 777.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 200.00 | 22 500.00 | | 18 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 407.00 | 10 306.00 | | 8 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 793.00 | 12 194.00 | | 9 793.00 |
| |
| 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 | 1 538 450.00 | | | 1 538 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 538 450.00 | |
I4 DECREASES Grand Total | | | 1 538 450.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 538 450.00 | | | 1 538 450.00 |
| |
| 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 | 1 548.00 | 1 548.00 | | 1 548.00 |
VG Loans with a maturity of up to one year at origin | 33 450.00 | 33 450.00 | | 33 450.00 |
VH Loans with a maturity of more than one year at origin | 200 000.00 | | | 200 000.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 998.00 | 44 998.00 | | 244 998.00 |
