| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 310 000.00 | | 310 000.00 | 310 000.00 |
BZ Other receivables | 7 180.00 | | 7 180.00 | 7 180.00 |
CF Cash and cash equivalents | 55 099.00 | | 55 099.00 | 55 099.00 |
CJ TOTAL (II) | 62 279.00 | | 62 279.00 | 62 279.00 |
CO Grand total (0 to V) | 372 279.00 | | 372 279.00 | 372 279.00 |
CU Other investments | 310 000.00 | | 310 000.00 | 310 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 509.00 | | | 86 509.00 |
DL TOTAL (I) | 91 509.00 | | | 91 509.00 |
DU Loans and Debts from Credit Institutions (3) | 117 397.00 | | | 117 397.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162 956.00 | | | 162 956.00 |
DX Trade payables and related accounts | 417.00 | | | 417.00 |
EC TOTAL (IV) | 280 770.00 | | | 280 770.00 |
EE Grand total (I to V) | 372 279.00 | | | 372 279.00 |
EG Accrued income and payables due within one year | 180 002.00 | | | 180 002.00 |
EI Including equity loans | 162 956.00 | | | 162 956.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 299.00 | |
FX Taxes, duties, and similar payments | | | 9 055.00 | |
GF Total Operating Expenses (II) | | | 13 354.00 | |
GG - OPERATING RESULT (I - II) | | | -13 354.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 253.00 | |
GP Total financial income (V) | | | 100 253.00 | |
GR Interest and similar expenses | | | 390.00 | |
GU Total financial expenses (VI) | | | 390.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 99 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 253.00 | | | 100 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 744.00 | | | 13 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 509.00 | | | 86 509.00 |
| |
| 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 | |
I3 DECREASES Total Financial Fixed Assets | | | 310 000.00 | |
I4 DECREASES Grand Total | | | 310 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 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 | 417.00 | 417.00 | | 417.00 |
VB VAT | 665.00 | 665.00 | | 665.00 |
VC Group and associates | 6 515.00 | 6 515.00 | | 6 515.00 |
VH Loans with a maturity of more than one year at origin | 117 397.00 | 16 629.00 | 68 251.00 | 117 397.00 |
VI Group and Associates | 162 956.00 | 162 956.00 | | 162 956.00 |
VJ Loans taken out during the year | 120 000.00 | | | 120 000.00 |
VK Loans repaid during the year | 2 729.00 | | | 2 729.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 180.00 | 7 180.00 | | 7 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 280 770.00 | 180 002.00 | 68 251.00 | 280 770.00 |
