| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 159 420.00 | | 159 420.00 | 159 420.00 |
BZ Other receivables | 828.00 | | 828.00 | 828.00 |
CF Cash and cash equivalents | 15 349.00 | | 15 349.00 | 15 349.00 |
CJ TOTAL (II) | 16 177.00 | | 16 177.00 | 16 177.00 |
CO Grand total (0 to V) | 175 597.00 | | 175 597.00 | 175 597.00 |
CU Other investments | 159 420.00 | | 159 420.00 | 159 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 710.00 | 80 710.00 | | 80 710.00 |
DG Other reserves | 12 445.00 | | | 12 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 221.00 | 12 445.00 | | 28 221.00 |
DL TOTAL (I) | 121 376.00 | 93 155.00 | | 121 376.00 |
DU Loans and Debts from Credit Institutions (3) | 51 820.00 | 69 693.00 | | 51 820.00 |
DX Trade payables and related accounts | 2 400.00 | 7 786.00 | | 2 400.00 |
EC TOTAL (IV) | 54 220.00 | 77 479.00 | | 54 220.00 |
EE Grand total (I to V) | 175 597.00 | 170 635.00 | | 175 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 248.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 2 257.00 | |
GG - OPERATING RESULT (I - II) | | | -2 257.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 722.00 | |
GU Total financial expenses (VI) | | | 722.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 200.00 | | | 1 200.00 |
HD Total exceptional income (VII) | 1 200.00 | | | 1 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 200.00 | | | 1 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 200.00 | 30 000.00 | | 31 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 979.00 | 17 555.00 | | 2 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 221.00 | 12 445.00 | | 28 221.00 |
| |
| 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 | 159 420.00 | | | 159 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 159 420.00 | |
I4 DECREASES Grand Total | | | 159 420.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 159 420.00 | | | 159 420.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VG Loans with a maturity of up to one year at origin | 45.00 | 45.00 | | 45.00 |
VH Loans with a maturity of more than one year at origin | 51 775.00 | 18 073.00 | 33 702.00 | 51 775.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 828.00 | | | 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 828.00 | 828.00 | | 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 220.00 | 20 518.00 | 33 702.00 | 54 220.00 |
