| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500 000.00 | | 500 000.00 | 500 000.00 |
BZ Other receivables | 79 906.00 | | 79 906.00 | 79 906.00 |
CF Cash and cash equivalents | 7 243.00 | | 7 243.00 | 7 243.00 |
CH Prepaid expenses | 12 738.00 | | 12 738.00 | 12 738.00 |
CJ TOTAL (II) | 99 886.00 | | 99 886.00 | 99 886.00 |
CO Grand total (0 to V) | 599 886.00 | | 599 886.00 | 599 886.00 |
CU Other investments | 500 000.00 | | 500 000.00 | 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DH Retained earnings | -4 820.00 | | | -4 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 932.00 | -4 820.00 | | 108 932.00 |
DL TOTAL (I) | 129 112.00 | 20 180.00 | | 129 112.00 |
DU Loans and Debts from Credit Institutions (3) | 439 606.00 | 485 000.00 | | 439 606.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 279.00 | 15 279.00 | | 15 279.00 |
DX Trade payables and related accounts | | 3 600.00 | | |
DY Tax and social security liabilities | 15 889.00 | | | 15 889.00 |
EC TOTAL (IV) | 470 774.00 | 503 879.00 | | 470 774.00 |
EE Grand total (I to V) | 599 886.00 | 524 059.00 | | 599 886.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 388.00 | |
FX Taxes, duties, and similar payments | | | 316.00 | |
GF Total Operating Expenses (II) | | | 3 704.00 | |
GG - OPERATING RESULT (I - II) | | | -3 704.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 11 381.00 | |
GU Total financial expenses (VI) | | | 11 381.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 619.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 017.00 | | | -4 017.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 068.00 | 4 820.00 | | 11 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 932.00 | -4 820.00 | | 108 932.00 |
| |
| 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 | 500 000.00 | | | 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500 000.00 | |
I4 DECREASES Grand Total | | | 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 000.00 | | | 500 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 15 889.00 | 15 889.00 | | 15 889.00 |
VC Group and associates | 79 906.00 | 79 906.00 | | 79 906.00 |
VH Loans with a maturity of more than one year at origin | 439 606.00 | 69 091.00 | 288 768.00 | 439 606.00 |
VI Group and Associates | 15 279.00 | 15 279.00 | | 15 279.00 |
VK Loans repaid during the year | 45 394.00 | | | 45 394.00 |
VS Prepaid expenses | 12 738.00 | 12 738.00 | | 12 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 644.00 | 92 644.00 | | 92 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 470 774.00 | 100 259.00 | 288 768.00 | 470 774.00 |
