| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 83 177.00 | | 83 177.00 | 83 177.00 |
CF Cash and cash equivalents | 1 353.00 | | 1 353.00 | 1 353.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 353.00 | | 1 353.00 | 1 353.00 |
CO Grand total (0 to V) | 84 529.00 | | 84 529.00 | 84 529.00 |
CU Other investments | 83 177.00 | | 83 177.00 | 83 177.00 |
| |
| 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 |
DH Retained earnings | 5 376.00 | | | 5 376.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 355.00 | 5 476.00 | | 9 355.00 |
DL TOTAL (I) | 15 831.00 | 6 476.00 | | 15 831.00 |
DU Loans and Debts from Credit Institutions (3) | 52 272.00 | 62 441.00 | | 52 272.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 426.00 | 15 686.00 | | 16 426.00 |
EA Other liabilities | | 29.00 | | |
EC TOTAL (IV) | 68 698.00 | 78 156.00 | | 68 698.00 |
EE Grand total (I to V) | 84 529.00 | 84 632.00 | | 84 529.00 |
EG Accrued income and payables due within one year | 27 064.00 | 26 319.00 | | 27 064.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 031.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 031.00 | |
GG - OPERATING RESULT (I - II) | | | -2 031.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 158.00 | |
GP Total financial income (V) | | | 12 158.00 | |
GR Interest and similar expenses | | | 772.00 | |
GU Total financial expenses (VI) | | | 772.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 158.00 | 12 006.00 | | 12 158.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 803.00 | 6 530.00 | | 2 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 355.00 | 5 476.00 | | 9 355.00 |
| |
| 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 | 83 177.00 | | | 83 177.00 |
I3 DECREASES Total Financial Fixed Assets | | | 83 177.00 | |
I4 DECREASES Grand Total | | | 83 177.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 83 177.00 | | | 83 177.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 52 272.00 | 10 638.00 | 41 634.00 | 52 272.00 |
VI Group and Associates | 16 426.00 | 16 426.00 | | 16 426.00 |
VK Loans repaid during the year | 10 122.00 | | | 10 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 698.00 | 27 064.00 | 41 634.00 | 68 698.00 |
