| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 84 000.00 | | 84 000.00 | 84 000.00 |
BZ Other receivables | 1 049.00 | | 1 049.00 | 1 049.00 |
CF Cash and cash equivalents | 2 808.00 | | 2 808.00 | 2 808.00 |
CJ TOTAL (II) | 3 857.00 | | 3 857.00 | 3 857.00 |
CO Grand total (0 to V) | 87 857.00 | | 87 857.00 | 87 857.00 |
CU Other investments | 84 000.00 | | 84 000.00 | 84 000.00 |
| |
| 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 |
DH Retained earnings | -4 368.00 | | | -4 368.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 640.00 | -4 368.00 | | 3 640.00 |
DL TOTAL (I) | 9 272.00 | 5 632.00 | | 9 272.00 |
DU Loans and Debts from Credit Institutions (3) | 51 677.00 | 60 000.00 | | 51 677.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 600.00 | 20 600.00 | | 20 600.00 |
DX Trade payables and related accounts | 6 308.00 | | | 6 308.00 |
EC TOTAL (IV) | 78 585.00 | 80 600.00 | | 78 585.00 |
EE Grand total (I to V) | 87 857.00 | 86 232.00 | | 87 857.00 |
EG Accrued income and payables due within one year | 35 312.00 | 10 923.00 | | 35 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 475.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 5 626.00 | |
GG - OPERATING RESULT (I - II) | | | -5 626.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GR Interest and similar expenses | | | 735.00 | |
GU Total financial expenses (VI) | | | 735.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 360.00 | 4 368.00 | | 6 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 640.00 | -4 368.00 | | 3 640.00 |
| |
| 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 | 84 000.00 | | | 84 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 84 000.00 | |
I4 DECREASES Grand Total | | | 84 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 84 000.00 | | | 84 000.00 |
| |
| 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 | 18 000.00 | 18 000.00 | | 18 000.00 |
8B Suppliers and Related Accounts | 6 308.00 | 6 308.00 | | 6 308.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 600.00 | 2 600.00 | | 2 600.00 |
VG Loans with a maturity of up to one year at origin | 51 677.00 | 8 404.00 | 34 449.00 | 51 677.00 |
VK Loans repaid during the year | 8 323.00 | | | 8 323.00 |
VP Miscellaneous | 1 049.00 | 1 049.00 | | 1 049.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 049.00 | 1 049.00 | | 1 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 585.00 | 35 312.00 | 34 449.00 | 78 585.00 |
