| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 150 000.00 | | 1 150 000.00 | 1 150 000.00 |
CF Cash and cash equivalents | 51 685.00 | | 51 685.00 | 51 685.00 |
CJ TOTAL (II) | 51 685.00 | | 51 685.00 | 51 685.00 |
CO Grand total (0 to V) | 1 201 685.00 | | 1 201 685.00 | 1 201 685.00 |
CU Other investments | 1 150 000.00 | | 1 150 000.00 | 1 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000.00 | | | 23 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 279 828.00 | | | 279 828.00 |
DL TOTAL (I) | 302 828.00 | | | 302 828.00 |
DU Loans and Debts from Credit Institutions (3) | 796 138.00 | | | 796 138.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 319.00 | | | 102 319.00 |
DX Trade payables and related accounts | 400.00 | | | 400.00 |
EC TOTAL (IV) | 898 857.00 | | | 898 857.00 |
EE Grand total (I to V) | 1 201 685.00 | | | 1 201 685.00 |
EI Including equity loans | 102 319.00 | | | 102 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 285.00 | |
FX Taxes, duties, and similar payments | | | 1 150.00 | |
GF Total Operating Expenses (II) | | | 11 435.00 | |
GG - OPERATING RESULT (I - II) | | | -11 435.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 306 857.00 | |
GP Total financial income (V) | | | 306 857.00 | |
GR Interest and similar expenses | | | 15 593.00 | |
GU Total financial expenses (VI) | | | 15 593.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291 263.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 279 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 306 857.00 | | | 306 857.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 029.00 | | | 27 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 279 828.00 | | | 279 828.00 |
| |
| 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 | | | 1 150 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 150 000.00 | |
I4 DECREASES Grand Total | | | 1 150 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 150 000.00 | |
| |
| 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 | 2 319.00 | 2 319.00 | | 2 319.00 |
8B Suppliers and Related Accounts | 400.00 | 400.00 | | 400.00 |
VH Loans with a maturity of more than one year at origin | 796 138.00 | 112 686.00 | 507 617.00 | 796 138.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VJ Loans taken out during the year | 871 517.00 | | | 871 517.00 |
VK Loans repaid during the year | 75 474.00 | | | 75 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 898 857.00 | 215 405.00 | 507 617.00 | 898 857.00 |
