| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 400 000.00 | | 400 000.00 | 400 000.00 |
BZ Other receivables | 23 240.00 | | 23 240.00 | 23 240.00 |
CF Cash and cash equivalents | 7 426.00 | | 7 426.00 | 7 426.00 |
CJ TOTAL (II) | 30 666.00 | | 30 666.00 | 30 666.00 |
CO Grand total (0 to V) | 430 666.00 | | 430 666.00 | 430 666.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 31 891.00 | 3 076.00 | | 31 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 587.00 | 40 815.00 | | 43 587.00 |
DL TOTAL (I) | 295 478.00 | 263 891.00 | | 295 478.00 |
DU Loans and Debts from Credit Institutions (3) | 64 114.00 | 94 801.00 | | 64 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 943.00 | 63 263.00 | | 69 943.00 |
DX Trade payables and related accounts | 1 131.00 | 675.00 | | 1 131.00 |
EC TOTAL (IV) | 135 188.00 | 158 739.00 | | 135 188.00 |
EE Grand total (I to V) | 430 666.00 | 422 630.00 | | 430 666.00 |
EG Accrued income and payables due within one year | 135 188.00 | 94 624.00 | | 135 188.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 119.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 1 279.00 | |
GG - OPERATING RESULT (I - II) | | | -1 279.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 47 204.00 | |
GP Total financial income (V) | | | 47 204.00 | |
GR Interest and similar expenses | | | 2 801.00 | |
GU Total financial expenses (VI) | | | 2 801.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 79.00 | | | 79.00 |
HH Total exceptional expenses (VIII) | 79.00 | | | 79.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -79.00 | | | -79.00 |
HK Income tax | -541.00 | -1 619.00 | | -541.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 204.00 | 44 224.00 | | 47 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 617.00 | 3 409.00 | | 3 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 587.00 | 40 815.00 | | 43 587.00 |
| |
| 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 | 400 000.00 | | | 400 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 000.00 | |
I4 DECREASES Grand Total | | | 400 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 000.00 | | | 400 000.00 |
| |
| 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 | 39 364.00 | 39 364.00 | | 39 364.00 |
8B Suppliers and Related Accounts | 1 131.00 | 1 131.00 | | 1 131.00 |
VH Loans with a maturity of more than one year at origin | 64 114.00 | 64 114.00 | | 64 114.00 |
VI Group and Associates | 30 579.00 | 30 579.00 | | 30 579.00 |
VK Loans repaid during the year | 30 686.00 | | | 30 686.00 |
VM Income taxes | 8 801.00 | 8 801.00 | | 8 801.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 439.00 | 14 439.00 | | 14 439.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 240.00 | 23 240.00 | | 23 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 188.00 | 135 188.00 | | 135 188.00 |
