| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 254 990.00 | | 254 990.00 | 254 990.00 |
CF Cash and cash equivalents | 280.00 | | 280.00 | 280.00 |
CJ TOTAL (II) | 280.00 | | 280.00 | 280.00 |
CO Grand total (0 to V) | 255 270.00 | | 255 270.00 | 255 270.00 |
CP Shares due in less than one year | 2 000.00 | | | 2 000.00 |
CU Other investments | 252 990.00 | | 252 990.00 | 252 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 15 480.00 | | | 15 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 978.00 | 26 980.00 | | 62 978.00 |
DL TOTAL (I) | 94 959.00 | 41 980.00 | | 94 959.00 |
DU Loans and Debts from Credit Institutions (3) | 133 301.00 | 161 400.00 | | 133 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 227.00 | 48 559.00 | | 25 227.00 |
DX Trade payables and related accounts | 1 783.00 | 1 607.00 | | 1 783.00 |
EC TOTAL (IV) | 160 311.00 | 211 565.00 | | 160 311.00 |
EE Grand total (I to V) | 255 270.00 | 253 545.00 | | 255 270.00 |
EG Accrued income and payables due within one year | 55 826.00 | 78 481.00 | | 55 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 946.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 946.00 | |
GG - OPERATING RESULT (I - II) | | | -3 946.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 3 075.00 | |
GU Total financial expenses (VI) | | | 3 075.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 978.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | 55 000.00 | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 022.00 | 28 020.00 | | 7 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 978.00 | 26 980.00 | | 62 978.00 |
| |
| 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 | 252 990.00 | | 2 000.00 | 252 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 254 990.00 | |
I4 DECREASES Grand Total | | | 254 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 252 990.00 | | 2 000.00 | 252 990.00 |
| |
| 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 | 13 227.00 | 13 227.00 | | 13 227.00 |
8B Suppliers and Related Accounts | 1 783.00 | 1 783.00 | | 1 783.00 |
UL Receivables related to investments | 2 000.00 | 2 000.00 | | 2 000.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VH Loans with a maturity of more than one year at origin | 133 261.00 | 28 776.00 | 104 485.00 | 133 261.00 |
VI Group and Associates | 12 000.00 | 12 000.00 | | 12 000.00 |
VK Loans repaid during the year | 28 062.00 | | | 28 062.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 311.00 | 55 826.00 | 104 485.00 | 160 311.00 |
