| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 250 000.00 | | 1 250 000.00 | 1 250 000.00 |
BZ Other receivables | 5 278.00 | | 5 278.00 | 5 278.00 |
CF Cash and cash equivalents | 8 556.00 | | 8 556.00 | 8 556.00 |
CJ TOTAL (II) | 13 835.00 | | 13 835.00 | 13 835.00 |
CO Grand total (0 to V) | 1 263 835.00 | | 1 263 835.00 | 1 263 835.00 |
CU Other investments | 1 250 000.00 | | 1 250 000.00 | 1 250 000.00 |
| |
| 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 |
DG Other reserves | 340 250.00 | | | 340 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 124 005.00 | 340 350.00 | | 124 005.00 |
DL TOTAL (I) | 465 355.00 | 341 350.00 | | 465 355.00 |
DU Loans and Debts from Credit Institutions (3) | 363 408.00 | 434 469.00 | | 363 408.00 |
DV Miscellaneous Loans and Financial Debts (4) | 431 468.00 | 522 648.00 | | 431 468.00 |
DX Trade payables and related accounts | 3 604.00 | 1 786.00 | | 3 604.00 |
DY Tax and social security liabilities | | 158.00 | | |
EC TOTAL (IV) | 798 480.00 | 959 061.00 | | 798 480.00 |
EE Grand total (I to V) | 1 263 835.00 | 1 300 411.00 | | 1 263 835.00 |
EG Accrued income and payables due within one year | 798 480.00 | 73 005.00 | | 798 480.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 846.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
FY Salaries and Wages | | | 1 202.00 | |
GF Total Operating Expenses (II) | | | 4 208.00 | |
GG - OPERATING RESULT (I - II) | | | -4 208.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 138 775.00 | |
GP Total financial income (V) | | | 138 775.00 | |
GR Interest and similar expenses | | | 10 554.00 | |
GU Total financial expenses (VI) | | | 10 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128 221.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 013.00 | |
| |
| 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) | 138 775.00 | 375 000.00 | | 138 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 770.00 | 34 650.00 | | 14 770.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 124 005.00 | 340 350.00 | | 124 005.00 |
| |
| 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 | 1 250 000.00 | | | 1 250 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 250 000.00 | |
I4 DECREASES Grand Total | | | 1 250 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 250 000.00 | | | 1 250 000.00 |
| |
| 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 | 3 604.00 | 3 604.00 | | 3 604.00 |
VC Group and associates | 5 278.00 | 5 278.00 | | 5 278.00 |
VH Loans with a maturity of more than one year at origin | 363 408.00 | 363 408.00 | | 363 408.00 |
VI Group and Associates | 431 468.00 | 431 468.00 | | 431 468.00 |
VJ Loans taken out during the year | 1 305.00 | | | 1 305.00 |
VK Loans repaid during the year | 72 367.00 | | | 72 367.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 278.00 | 5 278.00 | | 5 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 798 480.00 | 798 480.00 | | 798 480.00 |
