| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BZ Other receivables | 135 527.00 | | 135 527.00 | 135 527.00 |
CF Cash and cash equivalents | 448.00 | | 448.00 | 448.00 |
CJ TOTAL (II) | 135 976.00 | | 135 976.00 | 135 976.00 |
CO Grand total (0 to V) | 735 976.00 | | 735 976.00 | 735 976.00 |
CS Evaluated investments - equity method | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 291 868.00 | 209 068.00 | | 291 868.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 041.00 | 82 800.00 | | 80 041.00 |
DL TOTAL (I) | 373 559.00 | 293 518.00 | | 373 559.00 |
DU Loans and Debts from Credit Institutions (3) | 138 258.00 | 208 147.00 | | 138 258.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 093.00 | 165 488.00 | | 158 093.00 |
DX Trade payables and related accounts | 2 868.00 | 15 115.00 | | 2 868.00 |
DY Tax and social security liabilities | 22 984.00 | 40 216.00 | | 22 984.00 |
EA Other liabilities | 40 212.00 | 6 612.00 | | 40 212.00 |
EC TOTAL (IV) | 362 416.00 | 435 579.00 | | 362 416.00 |
EE Grand total (I to V) | 735 976.00 | 729 098.00 | | 735 976.00 |
EG Accrued income and payables due within one year | 300 862.00 | 299 633.00 | | 300 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 20 000.00 | |
FJ Net sales | | | 20 000.00 | |
FR Total operating income (I) | | | 20 000.00 | |
FW Other purchases and external expenses | | | 5 314.00 | |
FX Taxes, duties, and similar payments | | | 667.00 | |
FY Salaries and Wages | | | 19 131.00 | |
GE Other Expenses | | | 1 523.00 | |
GF Total Operating Expenses (II) | | | 26 635.00 | |
GG - OPERATING RESULT (I - II) | | | -6 635.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 11 554.00 | |
GU Total financial expenses (VI) | | | 11 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 809.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 960.00 | 1 960.00 | | 1 960.00 |
HD Total exceptional income (VII) | 1 960.00 | | | 1 960.00 |
HE Exceptional expenses on management operations | 3 728.00 | 111.00 | | 3 728.00 |
HH Total exceptional expenses (VIII) | 3 728.00 | 111.00 | | 3 728.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 768.00 | -111.00 | | -1 768.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 960.00 | 148 000.00 | | 121 960.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 918.00 | 65 199.00 | | 41 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 041.00 | 82 800.00 | | 80 041.00 |
| |
| 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 | 600 000.00 | | | 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 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 | 158 084.00 | 158 084.00 | | 158 084.00 |
8B Suppliers and Related Accounts | 2 868.00 | 2 868.00 | | 2 868.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 212.00 | 40 212.00 | | 40 212.00 |
VB VAT | 8 609.00 | | | 8 609.00 |
VG Loans with a maturity of up to one year at origin | 2 315.00 | 2 315.00 | | 2 315.00 |
VH Loans with a maturity of more than one year at origin | 135 943.00 | 74 389.00 | 61 554.00 | 135 943.00 |
VI Group and Associates | 9.00 | 9.00 | | 9.00 |
VK Loans repaid during the year | 76 792.00 | | | 76 792.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 126 917.00 | | | 126 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 135 527.00 | 135 527.00 | | 135 527.00 |
VW VAT | 22 984.00 | 22 984.00 | | 22 984.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 362 416.00 | 300 862.00 | 61 554.00 | 362 416.00 |
