| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 122 500.00 | | 122 500.00 | 122 500.00 |
BZ Other receivables | 7 077.00 | | 7 077.00 | 7 077.00 |
CF Cash and cash equivalents | 5 712.00 | | 5 712.00 | 5 712.00 |
CJ TOTAL (II) | 12 789.00 | | 12 789.00 | 12 789.00 |
CO Grand total (0 to V) | 135 289.00 | | 135 289.00 | 135 289.00 |
CU Other investments | 122 500.00 | | 122 500.00 | 122 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 1 460.00 | | | 1 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 892.00 | 1 460.00 | | 7 892.00 |
DL TOTAL (I) | 84 352.00 | 76 460.00 | | 84 352.00 |
DU Loans and Debts from Credit Institutions (3) | 49 582.00 | 58 386.00 | | 49 582.00 |
DX Trade payables and related accounts | 1 356.00 | 1 992.00 | | 1 356.00 |
EC TOTAL (IV) | 50 938.00 | 60 378.00 | | 50 938.00 |
EE Grand total (I to V) | 135 289.00 | 136 837.00 | | 135 289.00 |
EG Accrued income and payables due within one year | 10 351.00 | 10 844.00 | | 10 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 188.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 188.00 | |
GG - OPERATING RESULT (I - II) | | | -3 188.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 000.00 | |
GP Total financial income (V) | | | 12 000.00 | |
GR Interest and similar expenses | | | 920.00 | |
GU Total financial expenses (VI) | | | 920.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 000.00 | 12 000.00 | | 12 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 108.00 | 10 540.00 | | 4 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 892.00 | 1 460.00 | | 7 892.00 |
| |
| 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 | 122 500.00 | | | 122 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122 500.00 | |
I4 DECREASES Grand Total | | | 122 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 500.00 | | | 122 500.00 |
| |
| 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 | 1 356.00 | 1 356.00 | | 1 356.00 |
VC Group and associates | 7 077.00 | 7 077.00 | | 7 077.00 |
VG Loans with a maturity of up to one year at origin | 48.00 | 48.00 | | 48.00 |
VH Loans with a maturity of more than one year at origin | 49 534.00 | 8 947.00 | 37 357.00 | 49 534.00 |
VK Loans repaid during the year | 8 795.00 | | | 8 795.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 077.00 | 7 077.00 | | 7 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 938.00 | 10 351.00 | 37 357.00 | 50 938.00 |
