| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 295 002.00 | | 295 002.00 | 295 002.00 |
BZ Other receivables | 25 082.00 | | 25 082.00 | 25 082.00 |
CF Cash and cash equivalents | 98.00 | | 98.00 | 98.00 |
CJ TOTAL (II) | 25 180.00 | | 25 180.00 | 25 180.00 |
CO Grand total (0 to V) | 320 182.00 | | 320 182.00 | 320 182.00 |
CU Other investments | 295 002.00 | | 295 002.00 | 295 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 492.00 | | | 22 492.00 |
DL TOTAL (I) | 26 492.00 | | | 26 492.00 |
DU Loans and Debts from Credit Institutions (3) | 292 660.00 | | | 292 660.00 |
DX Trade payables and related accounts | 900.00 | | | 900.00 |
DY Tax and social security liabilities | 130.00 | | | 130.00 |
EC TOTAL (IV) | 293 690.00 | | | 293 690.00 |
EE Grand total (I to V) | 320 182.00 | | | 320 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 555.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GF Total Operating Expenses (II) | | | 16 685.00 | |
GG - OPERATING RESULT (I - II) | | | -16 685.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 750.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 48 754.00 | |
GR Interest and similar expenses | | | 9 577.00 | |
GU Total financial expenses (VI) | | | 9 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 492.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 754.00 | | | 48 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 262.00 | | | 26 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 492.00 | | | 22 492.00 |
| |
| 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 | | | 295 002.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 295 002.00 | |
I4 DECREASES Grand Total | | | 295 002.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 295 002.00 | |
| |
| 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 | 900.00 | 900.00 | | 900.00 |
VC Group and associates | 25 082.00 | | | 25 082.00 |
VH Loans with a maturity of more than one year at origin | 292 660.00 | 43 567.00 | 179 247.00 | 292 660.00 |
VJ Loans taken out during the year | 313 766.00 | | | 313 766.00 |
VK Loans repaid during the year | 21 407.00 | | | 21 407.00 |
VQ Other Taxes, Duties, and Similar Debts | 130.00 | 130.00 | | 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 082.00 | 25 082.00 | | 25 082.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 293 690.00 | 44 597.00 | 179 247.00 | 293 690.00 |
