| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 48 000.00 | | 48 000.00 | 48 000.00 |
BZ Other receivables | 1 507.00 | | 1 507.00 | 1 507.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 507.00 | | 1 507.00 | 1 507.00 |
CO Grand total (0 to V) | 49 507.00 | | 49 507.00 | 49 507.00 |
CU Other investments | 48 000.00 | | 48 000.00 | 48 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 4 828.00 | | | 4 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 485.00 | 4 928.00 | | 5 485.00 |
DL TOTAL (I) | 11 413.00 | 5 928.00 | | 11 413.00 |
DU Loans and Debts from Credit Institutions (3) | 30 789.00 | 40 644.00 | | 30 789.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 100.00 | 2 500.00 | | 6 100.00 |
DX Trade payables and related accounts | 1 092.00 | 480.00 | | 1 092.00 |
EA Other liabilities | 114.00 | 81.00 | | 114.00 |
EC TOTAL (IV) | 38 095.00 | 43 705.00 | | 38 095.00 |
EE Grand total (I to V) | 49 507.00 | 49 632.00 | | 49 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 609.00 | |
FX Taxes, duties, and similar payments | | | 3 273.00 | |
FY Salaries and Wages | | | | |
GF Total Operating Expenses (II) | | | 5 882.00 | |
GG - OPERATING RESULT (I - II) | | | -5 882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 000.00 | |
GP Total financial income (V) | | | 12 000.00 | |
GR Interest and similar expenses | | | 633.00 | |
GU Total financial expenses (VI) | | | 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 367.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 000.00 | 12 000.00 | | 12 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 515.00 | 7 072.00 | | 6 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 485.00 | 4 928.00 | | 5 485.00 |
| |
| 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 | 48 000.00 | | | 48 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 48 000.00 | |
I4 DECREASES Grand Total | | | 48 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 48 000.00 | | | 48 000.00 |
| |
| 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 | 1 092.00 | 1 092.00 | | 1 092.00 |
8K Other liabilities (including liabilities related to repo transactions) | 114.00 | 114.00 | | 114.00 |
VG Loans with a maturity of up to one year at origin | 43.00 | 43.00 | | 43.00 |
VH Loans with a maturity of more than one year at origin | 30 746.00 | 30 746.00 | | 30 746.00 |
VI Group and Associates | 6 100.00 | 6 100.00 | | 6 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 095.00 | 38 095.00 | | 38 095.00 |
