| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 000.00 | | 800 000.00 | 800 000.00 |
CF Cash and cash equivalents | 30 631.00 | | 30 631.00 | 30 631.00 |
CH Prepaid expenses | 22.00 | | 22.00 | 22.00 |
CJ TOTAL (II) | 30 653.00 | | 30 653.00 | 30 653.00 |
CO Grand total (0 to V) | 830 653.00 | | 830 653.00 | 830 653.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 362 000.00 | 362 000.00 | | 362 000.00 |
DD Legal reserve (1) | 36 200.00 | 36 200.00 | | 36 200.00 |
DG Other reserves | 68 130.00 | 9 392.00 | | 68 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 384.00 | 58 738.00 | | 59 384.00 |
DL TOTAL (I) | 525 713.00 | 466 330.00 | | 525 713.00 |
DU Loans and Debts from Credit Institutions (3) | 230 778.00 | 287 176.00 | | 230 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 076.00 | 55 366.00 | | 71 076.00 |
DX Trade payables and related accounts | 2 917.00 | 2 791.00 | | 2 917.00 |
DY Tax and social security liabilities | 169.00 | 177.00 | | 169.00 |
EC TOTAL (IV) | 304 940.00 | 345 510.00 | | 304 940.00 |
EE Grand total (I to V) | 830 653.00 | 811 840.00 | | 830 653.00 |
EG Accrued income and payables due within one year | 131 373.00 | 114 789.00 | | 131 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 100.00 | |
FX Taxes, duties, and similar payments | | | 169.00 | |
GF Total Operating Expenses (II) | | | 4 269.00 | |
GG - OPERATING RESULT (I - II) | | | -4 269.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 68 000.00 | |
GP Total financial income (V) | | | 68 000.00 | |
GR Interest and similar expenses | | | 4 347.00 | |
GU Total financial expenses (VI) | | | 4 347.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63 653.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 000.00 | 68 000.00 | | 68 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 616.00 | 9 262.00 | | 8 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 384.00 | 58 738.00 | | 59 384.00 |
| |
| 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 | 800 000.00 | | | 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 000.00 | |
I4 DECREASES Grand Total | | | 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 000.00 | | | 800 000.00 |
| |
| 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 | 31 192.00 | 31 192.00 | | 31 192.00 |
8B Suppliers and Related Accounts | 2 917.00 | 2 917.00 | | 2 917.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VH Loans with a maturity of more than one year at origin | 230 721.00 | 57 154.00 | 173 567.00 | 230 721.00 |
VI Group and Associates | 39 884.00 | 39 884.00 | | 39 884.00 |
VK Loans repaid during the year | 56 404.00 | | | 56 404.00 |
VQ Other Taxes, Duties, and Similar Debts | 169.00 | 169.00 | | 169.00 |
VS Prepaid expenses | 22.00 | 22.00 | | 22.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22.00 | 22.00 | | 22.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 940.00 | 131 373.00 | 173 567.00 | 304 940.00 |
