| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 500.00 | | 200 500.00 | 200 500.00 |
BZ Other receivables | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 3 971.00 | | 3 971.00 | 3 971.00 |
CJ TOTAL (II) | 43 971.00 | | 43 971.00 | 43 971.00 |
CO Grand total (0 to V) | 244 471.00 | | 244 471.00 | 244 471.00 |
CU Other investments | 200 500.00 | | 200 500.00 | 200 500.00 |
| |
| 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 | 27 797.00 | | | 27 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 624.00 | 27 897.00 | | 36 624.00 |
DL TOTAL (I) | 65 521.00 | 28 897.00 | | 65 521.00 |
DU Loans and Debts from Credit Institutions (3) | 151 718.00 | 170 369.00 | | 151 718.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 152.00 | 26 152.00 | | 26 152.00 |
DX Trade payables and related accounts | 1 080.00 | 600.00 | | 1 080.00 |
EC TOTAL (IV) | 178 950.00 | 197 121.00 | | 178 950.00 |
EE Grand total (I to V) | 244 471.00 | 226 018.00 | | 244 471.00 |
EI Including equity loans | 26 152.00 | | | 26 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 596.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 596.00 | |
GG - OPERATING RESULT (I - II) | | | -1 596.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 1 780.00 | |
GU Total financial expenses (VI) | | | 1 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 30 850.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 376.00 | 2 953.00 | | 3 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 624.00 | 27 897.00 | | 36 624.00 |
| |
| 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 | 200 000.00 | | 500.00 | 200 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 500.00 | |
I4 DECREASES Grand Total | | | 200 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 000.00 | | 500.00 | 200 000.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
VC Group and associates | 40 000.00 | 40 000.00 | | 40 000.00 |
VH Loans with a maturity of more than one year at origin | 151 718.00 | 18 858.00 | 77 539.00 | 151 718.00 |
VI Group and Associates | 26 152.00 | 26 152.00 | | 26 152.00 |
VK Loans repaid during the year | 18 651.00 | | | 18 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 000.00 | 40 000.00 | | 40 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 950.00 | 46 090.00 | 77 539.00 | 178 950.00 |
