| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 207 240.00 | | 1 207 240.00 | 1 207 240.00 |
CF Cash and cash equivalents | 249 259.00 | | 249 259.00 | 249 259.00 |
CH Prepaid expenses | 831.00 | | 831.00 | 831.00 |
CJ TOTAL (II) | 250 090.00 | | 250 090.00 | 250 090.00 |
CO Grand total (0 to V) | 1 457 330.00 | | 1 457 330.00 | 1 457 330.00 |
CU Other investments | 1 207 240.00 | | 1 207 240.00 | 1 207 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 560 000.00 | | | 560 000.00 |
DH Retained earnings | 1 773.00 | | | 1 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 187 790.00 | | | 187 790.00 |
DL TOTAL (I) | 750 663.00 | | | 750 663.00 |
DU Loans and Debts from Credit Institutions (3) | 705 119.00 | | | 705 119.00 |
DX Trade payables and related accounts | 1 306.00 | | | 1 306.00 |
DZ Fixed asset liabilities and related accounts | 240.00 | | | 240.00 |
EC TOTAL (IV) | 706 666.00 | | | 706 666.00 |
EE Grand total (I to V) | 1 457 330.00 | | | 1 457 330.00 |
EG Accrued income and payables due within one year | 186 236.00 | | | 186 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 560.00 | |
FX Taxes, duties, and similar payments | | | 98.00 | |
FZ Social Security Contributions | | | 1 110.00 | |
GF Total Operating Expenses (II) | | | 3 768.00 | |
GG - OPERATING RESULT (I - II) | | | -3 768.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 8 440.00 | |
GU Total financial expenses (VI) | | | 8 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 191 559.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 187 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 110.00 | | | 1 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 209.00 | | | 12 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 187 790.00 | | | 187 790.00 |
| |
| 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 | 1 203 000.00 | | 4 240.00 | 1 203 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 207 240.00 | |
I4 DECREASES Grand Total | | | 1 207 240.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 203 000.00 | | 4 240.00 | 1 203 000.00 |
| |
| 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 | 1 307.00 | 1 307.00 | | 1 307.00 |
8J Fixed Asset Liabilities and Related Accounts | 240.00 | 240.00 | | 240.00 |
VH Loans with a maturity of more than one year at origin | 705 120.00 | 184 690.00 | 520 430.00 | 705 120.00 |
VK Loans repaid during the year | 144 729.00 | | | 144 729.00 |
VS Prepaid expenses | 831.00 | 831.00 | | 831.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 831.00 | 831.00 | | 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 706 667.00 | 186 236.00 | 520 430.00 | 706 667.00 |
