| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 342 050.00 | | 342 050.00 | 342 050.00 |
BZ Other receivables | 49.00 | | 49.00 | 49.00 |
CF Cash and cash equivalents | 5 634.00 | | 5 634.00 | 5 634.00 |
CJ TOTAL (II) | 5 682.00 | | 5 682.00 | 5 682.00 |
CO Grand total (0 to V) | 347 733.00 | | 347 733.00 | 347 733.00 |
CU Other investments | 342 000.00 | | 342 000.00 | 342 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 000.00 | | | 115 000.00 |
DH Retained earnings | -17 008.00 | | | -17 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 027.00 | | | 35 027.00 |
DL TOTAL (I) | 133 019.00 | | | 133 019.00 |
DU Loans and Debts from Credit Institutions (3) | 172 804.00 | | | 172 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 950.00 | | | 40 950.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EC TOTAL (IV) | 214 714.00 | | | 214 714.00 |
EE Grand total (I to V) | 347 733.00 | | | 347 733.00 |
EG Accrued income and payables due within one year | 214 714.00 | | | 214 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 585.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 2 737.00 | |
GG - OPERATING RESULT (I - II) | | | -2 737.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 2 229.00 | |
GU Total financial expenses (VI) | | | 2 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 772.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 974.00 | | | 4 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 027.00 | | | 35 027.00 |
| |
| 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 | 342 050.00 | | | 342 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 342 050.00 | |
I4 DECREASES Grand Total | | | 342 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 342 050.00 | | | 342 050.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VC Group and associates | 49.00 | | | 49.00 |
VH Loans with a maturity of more than one year at origin | 172 804.00 | 30 530.00 | 142 274.00 | 172 804.00 |
VI Group and Associates | 40 950.00 | 40 950.00 | | 40 950.00 |
VK Loans repaid during the year | 30 414.00 | | | 30 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49.00 | 49.00 | | 49.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 714.00 | 72 440.00 | 142 274.00 | 214 714.00 |
