| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 168 278.00 | | 168 278.00 | 168 278.00 |
BZ Other receivables | 2 489.00 | | 2 489.00 | 2 489.00 |
CF Cash and cash equivalents | 47 788.00 | | 47 788.00 | 47 788.00 |
CJ TOTAL (II) | 50 277.00 | | 50 277.00 | 50 277.00 |
CO Grand total (0 to V) | 218 555.00 | | 218 555.00 | 218 555.00 |
CS Evaluated investments - equity method | 168 278.00 | | 168 278.00 | 168 278.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | | | 45 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 672.00 | | | 11 672.00 |
DL TOTAL (I) | 56 672.00 | | | 56 672.00 |
DU Loans and Debts from Credit Institutions (3) | 160 053.00 | | | 160 053.00 |
DX Trade payables and related accounts | 1 830.00 | | | 1 830.00 |
EC TOTAL (IV) | 161 883.00 | | | 161 883.00 |
EE Grand total (I to V) | 218 555.00 | | | 218 555.00 |
EG Accrued income and payables due within one year | 28 626.00 | | | 28 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 259.00 | |
FX Taxes, duties, and similar payments | | | 4 299.00 | |
GF Total Operating Expenses (II) | | | 26 558.00 | |
GG - OPERATING RESULT (I - II) | | | -26 558.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 500.00 | |
GP Total financial income (V) | | | 40 500.00 | |
GR Interest and similar expenses | | | 2 271.00 | |
GU Total financial expenses (VI) | | | 2 271.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 500.00 | | | 40 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 828.00 | | | 28 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 672.00 | | | 11 672.00 |
| |
| 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 | | | 168 278.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 168 278.00 | |
I4 DECREASES Grand Total | | | 168 278.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 168 278.00 | |
| |
| 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 | 1 830.00 | 1 830.00 | | 1 830.00 |
VH Loans with a maturity of more than one year at origin | 160 053.00 | 26 796.00 | 106 152.00 | 160 053.00 |
VJ Loans taken out during the year | 185 000.00 | | | 185 000.00 |
VK Loans repaid during the year | 25 762.00 | | | 25 762.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 489.00 | 2 489.00 | | 2 489.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 489.00 | 2 489.00 | | 2 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 883.00 | 28 626.00 | 106 152.00 | 161 883.00 |
