| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 495 000.00 | | 495 000.00 | 495 000.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 203.00 | | 203.00 | 203.00 |
CF Cash and cash equivalents | 12 579.00 | | 12 579.00 | 12 579.00 |
CJ TOTAL (II) | 12 782.00 | | 12 782.00 | 12 782.00 |
CO Grand total (0 to V) | 507 782.00 | | 507 782.00 | 507 782.00 |
CU Other investments | 495 000.00 | | 495 000.00 | 495 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 216 639.00 | 151 787.00 | | 216 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 212.00 | 64 851.00 | | 53 212.00 |
DL TOTAL (I) | 270 951.00 | 217 739.00 | | 270 951.00 |
DU Loans and Debts from Credit Institutions (3) | 129 903.00 | 197 860.00 | | 129 903.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 791.00 | 5 261.00 | | 6 791.00 |
DX Trade payables and related accounts | 14.00 | 83.00 | | 14.00 |
DY Tax and social security liabilities | 124.00 | 497.00 | | 124.00 |
EA Other liabilities | 100 000.00 | 100 000.00 | | 100 000.00 |
EC TOTAL (IV) | 236 831.00 | 303 700.00 | | 236 831.00 |
EE Grand total (I to V) | 507 782.00 | 521 439.00 | | 507 782.00 |
EI Including equity loans | 6 791.00 | | | 6 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 325.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
FZ Social Security Contributions | | | 1 211.00 | |
GF Total Operating Expenses (II) | | | 4 694.00 | |
GG - OPERATING RESULT (I - II) | | | -4 694.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | 7 094.00 | |
GU Total financial expenses (VI) | | | 7 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65 000.00 | 78 000.00 | | 65 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 788.00 | 13 149.00 | | 11 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 212.00 | 64 851.00 | | 53 212.00 |
| |
| 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 | 495 000.00 | | | 495 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 495 000.00 | |
I4 DECREASES Grand Total | | | 495 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 495 000.00 | | | 495 000.00 |
| |
| 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 | 6 791.00 | 6 791.00 | | 6 791.00 |
8B Suppliers and Related Accounts | 14.00 | 14.00 | | 14.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100 000.00 | 100 000.00 | | 100 000.00 |
VB VAT | 203.00 | 203.00 | | 203.00 |
VG Loans with a maturity of up to one year at origin | 1 903.00 | 1 903.00 | | 1 903.00 |
VH Loans with a maturity of more than one year at origin | 128 000.00 | 128 000.00 | | 128 000.00 |
VK Loans repaid during the year | 64 000.00 | | | 64 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 124.00 | 124.00 | | 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 203.00 | 203.00 | | 203.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 236 831.00 | 236 831.00 | | 236 831.00 |
