| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500 000.00 | | 500 000.00 | 500 000.00 |
BZ Other receivables | 45 872.00 | | 45 872.00 | 45 872.00 |
CF Cash and cash equivalents | 7 935.00 | | 7 935.00 | 7 935.00 |
CJ TOTAL (II) | 53 806.00 | | 53 806.00 | 53 806.00 |
CO Grand total (0 to V) | 553 806.00 | | 553 806.00 | 553 806.00 |
CU Other investments | 500 000.00 | | 500 000.00 | 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 204 000.00 | | | 204 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 110.00 | | | 85 110.00 |
DL TOTAL (I) | 289 110.00 | | | 289 110.00 |
DU Loans and Debts from Credit Institutions (3) | 263 977.00 | | | 263 977.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
EC TOTAL (IV) | 264 697.00 | | | 264 697.00 |
EE Grand total (I to V) | 553 806.00 | | | 553 806.00 |
EG Accrued income and payables due within one year | 45 249.00 | | | 45 249.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 61.00 | | | 61.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 126.00 | |
FX Taxes, duties, and similar payments | | | 8 711.00 | |
GF Total Operating Expenses (II) | | | 18 837.00 | |
GG - OPERATING RESULT (I - II) | | | -18 837.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 107 000.00 | |
GP Total financial income (V) | | | 107 000.00 | |
GR Interest and similar expenses | | | 3 053.00 | |
GU Total financial expenses (VI) | | | 3 053.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 107 000.00 | | | 107 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 890.00 | | | 21 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 110.00 | | | 85 110.00 |
| |
| 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 | | | 500 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 500 000.00 | |
I4 DECREASES Grand Total | | | 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 500 000.00 | |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
VC Group and associates | 40 472.00 | 40 472.00 | | 40 472.00 |
VG Loans with a maturity of up to one year at origin | 61.00 | 61.00 | | 61.00 |
VH Loans with a maturity of more than one year at origin | 263 915.00 | 44 468.00 | 180 981.00 | 263 915.00 |
VJ Loans taken out during the year | 315 000.00 | | | 315 000.00 |
VK Loans repaid during the year | 51 238.00 | | | 51 238.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 400.00 | 5 400.00 | | 5 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 872.00 | 45 872.00 | | 45 872.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 697.00 | 45 249.00 | 180 981.00 | 264 697.00 |
