| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 310 500.00 | | 310 500.00 | 310 500.00 |
BZ Other receivables | 58 193.00 | | 58 193.00 | 58 193.00 |
CF Cash and cash equivalents | 30 318.00 | | 30 318.00 | 30 318.00 |
CH Prepaid expenses | 7 953.00 | | 7 953.00 | 7 953.00 |
CJ TOTAL (II) | 96 464.00 | | 96 464.00 | 96 464.00 |
CO Grand total (0 to V) | 406 964.00 | | 406 964.00 | 406 964.00 |
CU Other investments | 310 500.00 | | 310 500.00 | 310 500.00 |
| |
| 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 |
DH Retained earnings | 49 179.00 | | | 49 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 334.00 | 49 279.00 | | 40 334.00 |
DL TOTAL (I) | 90 613.00 | 50 279.00 | | 90 613.00 |
DU Loans and Debts from Credit Institutions (3) | 236 885.00 | 279 189.00 | | 236 885.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 449.00 | 10 000.00 | | 78 449.00 |
DX Trade payables and related accounts | 772.00 | 750.00 | | 772.00 |
DY Tax and social security liabilities | | 98.00 | | |
EA Other liabilities | 245.00 | | | 245.00 |
EC TOTAL (IV) | 316 351.00 | 290 037.00 | | 316 351.00 |
EE Grand total (I to V) | 406 964.00 | 340 316.00 | | 406 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 006.00 | |
FX Taxes, duties, and similar payments | | | 124.00 | |
FZ Social Security Contributions | | | 1 248.00 | |
GF Total Operating Expenses (II) | | | 4 378.00 | |
GG - OPERATING RESULT (I - II) | | | -4 378.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 5 288.00 | |
GU Total financial expenses (VI) | | | 5 288.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 712.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | 60 825.00 | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 666.00 | 11 546.00 | | 9 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 334.00 | 49 279.00 | | 40 334.00 |
| |
| 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 | 310 000.00 | | | 310 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 310 500.00 | |
I4 DECREASES Grand Total | | | 310 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 310 000.00 | | | 310 000.00 |
| |
| 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 | 772.00 | 772.00 | | 772.00 |
8K Other liabilities (including liabilities related to repo transactions) | 245.00 | 245.00 | | 245.00 |
VC Group and associates | 58 193.00 | 58 193.00 | | 58 193.00 |
VH Loans with a maturity of more than one year at origin | 236 885.00 | 43 399.00 | 181 632.00 | 236 885.00 |
VI Group and Associates | 78 449.00 | 78 449.00 | | 78 449.00 |
VK Loans repaid during the year | 42 256.00 | | | 42 256.00 |
VS Prepaid expenses | 7 953.00 | 7 953.00 | | 7 953.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 146.00 | 66 146.00 | | 66 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 316 351.00 | 122 865.00 | 181 632.00 | 316 351.00 |
