| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 265 579.00 | | 1 265 579.00 | 1 265 579.00 |
CF Cash and cash equivalents | 413.00 | | 413.00 | 413.00 |
CH Prepaid expenses | 1 506.00 | | 1 506.00 | 1 506.00 |
CJ TOTAL (II) | 1 919.00 | | 1 919.00 | 1 919.00 |
CO Grand total (0 to V) | 1 267 498.00 | | 1 267 498.00 | 1 267 498.00 |
CU Other investments | 1 265 579.00 | | 1 265 579.00 | 1 265 579.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 315 000.00 | | | 315 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 627.00 | | | 108 627.00 |
DL TOTAL (I) | 423 627.00 | | | 423 627.00 |
DU Loans and Debts from Credit Institutions (3) | 754 626.00 | | | 754 626.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 195.00 | | | 89 195.00 |
DY Tax and social security liabilities | 50.00 | | | 50.00 |
EC TOTAL (IV) | 843 871.00 | | | 843 871.00 |
EE Grand total (I to V) | 1 267 498.00 | | | 1 267 498.00 |
EG Accrued income and payables due within one year | 199 271.00 | | | 199 271.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 982.00 | |
FX Taxes, duties, and similar payments | | | 1 143.00 | |
FY Salaries and Wages | | | 745.00 | |
GF Total Operating Expenses (II) | | | 16 870.00 | |
GG - OPERATING RESULT (I - II) | | | -16 870.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 24 502.00 | |
GU Total financial expenses (VI) | | | 24 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 000.00 | | | 150 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 372.00 | | | 41 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 627.00 | | | 108 627.00 |
| |
| 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 | | | 1 265 579.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 265 579.00 | |
I4 DECREASES Grand Total | | | 1 265 579.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 265 579.00 | |
| |
| 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 | 50.00 | 50.00 | | 50.00 |
8K Other liabilities (including liabilities related to repo transactions) | 89 195.00 | 89 195.00 | | 89 195.00 |
VH Loans with a maturity of more than one year at origin | 754 626.00 | 110 026.00 | 456 457.00 | 754 626.00 |
VJ Loans taken out during the year | 800 000.00 | | | 800 000.00 |
VK Loans repaid during the year | 45 374.00 | | | 45 374.00 |
VS Prepaid expenses | 1 506.00 | 1 506.00 | | 1 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 506.00 | 1 506.00 | | 1 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 843 871.00 | 199 271.00 | 456 457.00 | 843 871.00 |
