| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 6 500.00 | | 6 500.00 | 6 500.00 |
BJ TOTAL (I) | 436 935.00 | | 436 935.00 | 436 935.00 |
CF Cash and cash equivalents | 9 725.00 | | 9 725.00 | 9 725.00 |
CJ TOTAL (II) | 9 725.00 | | 9 725.00 | 9 725.00 |
CO Grand total (0 to V) | 446 660.00 | | 446 660.00 | 446 660.00 |
CU Other investments | 430 435.00 | | 430 435.00 | 430 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 69 607.00 | | | 69 607.00 |
DH Retained earnings | | -12 755.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 903.00 | 85 362.00 | | 58 903.00 |
DK Regulated provisions | 8 458.00 | 5 385.00 | | 8 458.00 |
DL TOTAL (I) | 169 967.00 | 107 992.00 | | 169 967.00 |
DU Loans and Debts from Credit Institutions (3) | 236 119.00 | 280 850.00 | | 236 119.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 357.00 | 52 417.00 | | 39 357.00 |
DX Trade payables and related accounts | 1 217.00 | 964.00 | | 1 217.00 |
EA Other liabilities | | 10 000.00 | | |
EC TOTAL (IV) | 276 693.00 | 344 230.00 | | 276 693.00 |
EE Grand total (I to V) | 446 660.00 | 452 222.00 | | 446 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 686.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
GF Total Operating Expenses (II) | | | 1 869.00 | |
GG - OPERATING RESULT (I - II) | | | -1 869.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GU Total financial expenses (VI) | | | 6 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 072.00 | 3 072.00 | | 3 072.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 072.00 | -3 072.00 | | -3 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | 100 000.00 | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 097.00 | 14 638.00 | | 11 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 903.00 | 85 362.00 | | 58 903.00 |
| |
| 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 | 436 935.00 | | | 436 935.00 |
I3 DECREASES Total Financial Fixed Assets | | | 436 935.00 | |
I4 DECREASES Grand Total | | | 436 935.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 436 935.00 | | | 436 935.00 |
| |
| 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 | 39 357.00 | 16 023.00 | 23 334.00 | 39 357.00 |
8B Suppliers and Related Accounts | 1 217.00 | 1 217.00 | | 1 217.00 |
VH Loans with a maturity of more than one year at origin | 236 119.00 | 45 000.00 | 191 119.00 | 236 119.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 693.00 | 62 240.00 | 214 453.00 | 276 693.00 |
