| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 216 200.00 | | 216 200.00 | 216 200.00 |
CF Cash and cash equivalents | 155.00 | | 155.00 | 155.00 |
CJ TOTAL (II) | 155.00 | | 155.00 | 155.00 |
CO Grand total (0 to V) | 216 355.00 | | 216 355.00 | 216 355.00 |
CU Other investments | 216 200.00 | | 216 200.00 | 216 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 19 556.00 | | | 19 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 804.00 | 20 556.00 | | 27 804.00 |
DL TOTAL (I) | 58 360.00 | 30 556.00 | | 58 360.00 |
DU Loans and Debts from Credit Institutions (3) | 156 040.00 | 186 191.00 | | 156 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 845.00 | 173.00 | | 845.00 |
DX Trade payables and related accounts | 1 110.00 | 600.00 | | 1 110.00 |
EC TOTAL (IV) | 157 995.00 | 186 964.00 | | 157 995.00 |
EE Grand total (I to V) | 216 355.00 | 217 520.00 | | 216 355.00 |
EG Accrued income and payables due within one year | 32 024.00 | 30 499.00 | | 32 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 980.00 | |
FX Taxes, duties, and similar payments | | | 302.00 | |
GF Total Operating Expenses (II) | | | 2 282.00 | |
GG - OPERATING RESULT (I - II) | | | -2 282.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 200.00 | |
GP Total financial income (V) | | | 32 200.00 | |
GR Interest and similar expenses | | | 2 113.00 | |
GU Total financial expenses (VI) | | | 2 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 087.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 200.00 | 32 200.00 | | 32 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 396.00 | 11 644.00 | | 4 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 804.00 | 20 556.00 | | 27 804.00 |
| |
| 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 | 216 200.00 | | | 216 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 216 200.00 | |
I4 DECREASES Grand Total | | | 216 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 216 200.00 | | | 216 200.00 |
| |
| 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 | 145.00 | 145.00 | | 145.00 |
8B Suppliers and Related Accounts | 1 110.00 | 1 110.00 | | 1 110.00 |
VH Loans with a maturity of more than one year at origin | 156 040.00 | 30 069.00 | 125 971.00 | 156 040.00 |
VI Group and Associates | 700.00 | 700.00 | | 700.00 |
VK Loans repaid during the year | 30 147.00 | | | 30 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 995.00 | 32 024.00 | 125 971.00 | 157 995.00 |
