| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 411 470.00 | | 411 470.00 | 411 470.00 |
CF Cash and cash equivalents | 132 202.00 | | 132 202.00 | 132 202.00 |
CJ TOTAL (II) | 132 202.00 | | 132 202.00 | 132 202.00 |
CO Grand total (0 to V) | 543 672.00 | | 543 672.00 | 543 672.00 |
CU Other investments | 411 470.00 | | 411 470.00 | 411 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DH Retained earnings | -2 494.00 | | | -2 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 766.00 | | | 21 766.00 |
DL TOTAL (I) | 24 271.00 | | | 24 271.00 |
DU Loans and Debts from Credit Institutions (3) | 410 215.00 | | | 410 215.00 |
DV Miscellaneous Loans and Financial Debts (4) | 103 850.00 | | | 103 850.00 |
DX Trade payables and related accounts | 4 428.00 | | | 4 428.00 |
DY Tax and social security liabilities | 908.00 | | | 908.00 |
EC TOTAL (IV) | 519 401.00 | | | 519 401.00 |
EE Grand total (I to V) | 543 672.00 | | | 543 672.00 |
EG Accrued income and payables due within one year | 158 169.00 | | | 158 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 066.00 | |
GF Total Operating Expenses (II) | | | 6 066.00 | |
GG - OPERATING RESULT (I - II) | | | -6 066.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 250.00 | |
GP Total financial income (V) | | | 33 250.00 | |
GR Interest and similar expenses | | | 4 508.00 | |
GU Total financial expenses (VI) | | | 4 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 741.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 908.00 | | | 908.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 250.00 | | | 33 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 483.00 | | | 11 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 766.00 | | | 21 766.00 |
| |
| 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 | 411 470.00 | | | 411 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 411 470.00 | |
I4 DECREASES Grand Total | | | 411 470.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 411 470.00 | | | 411 470.00 |
| |
| 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 | 4 428.00 | 4 428.00 | | 4 428.00 |
8E Income Taxes | 908.00 | 908.00 | | 908.00 |
VH Loans with a maturity of more than one year at origin | 410 215.00 | 46 983.00 | 328 205.00 | 410 215.00 |
VI Group and Associates | 103 850.00 | 103 850.00 | | 103 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 519 401.00 | 156 169.00 | 328 205.00 | 519 401.00 |
