| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 409 925.00 | | 409 925.00 | 409 925.00 |
CF Cash and cash equivalents | 95 293.00 | | 95 293.00 | 95 293.00 |
CJ TOTAL (II) | 95 293.00 | | 95 293.00 | 95 293.00 |
CO Grand total (0 to V) | 505 218.00 | | 505 218.00 | 505 218.00 |
CU Other investments | 409 925.00 | | 409 925.00 | 409 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DH Retained earnings | -2 432.00 | | | -2 432.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 862.00 | | | 21 862.00 |
DL TOTAL (I) | 24 430.00 | | | 24 430.00 |
DU Loans and Debts from Credit Institutions (3) | 408 613.00 | | | 408 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 900.00 | | | 66 900.00 |
DX Trade payables and related accounts | 4 328.00 | | | 4 328.00 |
DY Tax and social security liabilities | 946.00 | | | 946.00 |
EC TOTAL (IV) | 480 787.00 | | | 480 787.00 |
EE Grand total (I to V) | 505 218.00 | | | 505 218.00 |
EG Accrued income and payables due within one year | 118 974.00 | | | 118 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 825.00 | |
GF Total Operating Expenses (II) | | | 5 825.00 | |
GG - OPERATING RESULT (I - II) | | | -5 825.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 125.00 | |
GP Total financial income (V) | | | 33 125.00 | |
GR Interest and similar expenses | | | 4 491.00 | |
GU Total financial expenses (VI) | | | 4 491.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 946.00 | | | 946.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 125.00 | | | 33 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 262.00 | | | 11 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 862.00 | | | 21 862.00 |
| |
| 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 | 409 925.00 | | | 409 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 409 925.00 | |
I4 DECREASES Grand Total | | | 409 925.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 409 925.00 | | | 409 925.00 |
| |
| 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 | 4 328.00 | 4 328.00 | | 4 328.00 |
8E Income Taxes | 946.00 | 946.00 | | 946.00 |
VH Loans with a maturity of more than one year at origin | 408 613.00 | 46 800.00 | 326 924.00 | 408 613.00 |
VI Group and Associates | 66 900.00 | 66 900.00 | | 66 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 480 787.00 | 118 974.00 | 326 924.00 | 480 787.00 |
