| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 591 500.00 | | 591 500.00 | 591 500.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 591 500.00 | | 591 500.00 | 591 500.00 |
CU Other investments | 591 500.00 | | 591 500.00 | 591 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 500.00 | 110 500.00 | | 110 500.00 |
DD Legal reserve (1) | 7 779.00 | | | 7 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 786.00 | 7 779.00 | | 53 786.00 |
DL TOTAL (I) | 172 065.00 | 118 279.00 | | 172 065.00 |
DU Loans and Debts from Credit Institutions (3) | 325 275.00 | 381 512.00 | | 325 275.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 940.00 | 76 750.00 | | 91 940.00 |
DX Trade payables and related accounts | 2 220.00 | 18 612.00 | | 2 220.00 |
EC TOTAL (IV) | 419 435.00 | 476 874.00 | | 419 435.00 |
EE Grand total (I to V) | 591 500.00 | 595 153.00 | | 591 500.00 |
EG Accrued income and payables due within one year | 153 355.00 | 476 874.00 | | 153 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 480.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 3 644.00 | |
GG - OPERATING RESULT (I - II) | | | -3 644.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | 7 570.00 | |
GU Total financial expenses (VI) | | | 7 570.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 430.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65 000.00 | 60 000.00 | | 65 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 214.00 | 52 221.00 | | 11 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 786.00 | 7 779.00 | | 53 786.00 |
| |
| 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 | 590 500.00 | | 1 000.00 | 590 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 591 500.00 | |
I4 DECREASES Grand Total | | | 591 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 590 500.00 | | 1 000.00 | 590 500.00 |
| |
| 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 | 2 220.00 | 2 220.00 | | 2 220.00 |
VG Loans with a maturity of up to one year at origin | 917.00 | 917.00 | | 917.00 |
VH Loans with a maturity of more than one year at origin | 324 358.00 | 58 278.00 | 244 806.00 | 324 358.00 |
VI Group and Associates | 91 940.00 | 91 940.00 | | 91 940.00 |
VJ Loans taken out during the year | 57 153.00 | | | 57 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 419 435.00 | 153 355.00 | 244 806.00 | 419 435.00 |
