| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 175 950.00 | | 175 950.00 | 175 950.00 |
BZ Other receivables | 33 383.00 | | 33 383.00 | 33 383.00 |
CF Cash and cash equivalents | 641.00 | | 641.00 | 641.00 |
CJ TOTAL (II) | 34 024.00 | | 34 024.00 | 34 024.00 |
CO Grand total (0 to V) | 209 974.00 | | 209 974.00 | 209 974.00 |
CU Other investments | 175 950.00 | | 175 950.00 | 175 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 89 500.00 | 89 500.00 | | 89 500.00 |
DD Legal reserve (1) | 8 950.00 | 4 704.00 | | 8 950.00 |
DE Statutory or contractual reserves | 20 034.00 | | | 20 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 062.00 | 24 280.00 | | 35 062.00 |
DL TOTAL (I) | 153 547.00 | 118 484.00 | | 153 547.00 |
DU Loans and Debts from Credit Institutions (3) | 52 431.00 | 64 696.00 | | 52 431.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132.00 | 248.00 | | 132.00 |
DX Trade payables and related accounts | 3 864.00 | 5 967.00 | | 3 864.00 |
EC TOTAL (IV) | 56 427.00 | 70 911.00 | | 56 427.00 |
EE Grand total (I to V) | 209 974.00 | 189 395.00 | | 209 974.00 |
EI Including equity loans | 132.00 | | | 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 914.00 | |
GF Total Operating Expenses (II) | | | 3 914.00 | |
GG - OPERATING RESULT (I - II) | | | -3 914.00 | |
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 | | | 1 024.00 | |
GU Total financial expenses (VI) | | | 1 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | 30 000.00 | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 938.00 | 5 720.00 | | 4 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 062.00 | 24 280.00 | | 35 062.00 |
| |
| 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 | 175 950.00 | | | 175 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 175 950.00 | |
I4 DECREASES Grand Total | | | 175 950.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 175 950.00 | | | 175 950.00 |
| |
| 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 | 3 864.00 | 3 864.00 | | 3 864.00 |
VC Group and associates | 33 383.00 | 33 383.00 | | 33 383.00 |
VG Loans with a maturity of up to one year at origin | 42.00 | 42.00 | | 42.00 |
VH Loans with a maturity of more than one year at origin | 52 390.00 | 12 525.00 | 39 864.00 | 52 390.00 |
VI Group and Associates | 132.00 | 132.00 | | 132.00 |
VK Loans repaid during the year | 12 258.00 | | | 12 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 383.00 | 33 383.00 | | 33 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 427.00 | 16 563.00 | 39 864.00 | 56 427.00 |
