| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 749 131.00 | | 1 749 131.00 | 1 749 131.00 |
BZ Other receivables | 1 632.00 | | 1 632.00 | 1 632.00 |
CF Cash and cash equivalents | 29 422.00 | | 29 422.00 | 29 422.00 |
CJ TOTAL (II) | 31 054.00 | | 31 054.00 | 31 054.00 |
CO Grand total (0 to V) | 1 780 185.00 | | 1 780 185.00 | 1 780 185.00 |
CU Other investments | 1 749 131.00 | | 1 749 131.00 | 1 749 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | | | 45 000.00 |
DH Retained earnings | 190 071.00 | | | 190 071.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 443.00 | | | 185 443.00 |
DL TOTAL (I) | 870 514.00 | | | 870 514.00 |
DU Loans and Debts from Credit Institutions (3) | 905 765.00 | | | 905 765.00 |
DX Trade payables and related accounts | 3 907.00 | | | 3 907.00 |
EC TOTAL (IV) | 909 671.00 | | | 909 671.00 |
EE Grand total (I to V) | 1 780 185.00 | | | 1 780 185.00 |
EG Accrued income and payables due within one year | 184 315.00 | | | 184 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 858.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 858.00 | |
GG - OPERATING RESULT (I - II) | | | -3 858.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 10 699.00 | |
GU Total financial expenses (VI) | | | 10 699.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 189 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 557.00 | | | 14 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 443.00 | | | 185 443.00 |
| |
| 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 | 1 749 131.00 | | | 1 749 131.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 749 131.00 | |
I4 DECREASES Grand Total | | | 1 749 131.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 749 131.00 | | | 1 749 131.00 |
| |
| 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 | 3 907.00 | 3 907.00 | | 3 907.00 |
VB VAT | 1 632.00 | 1 632.00 | | 1 632.00 |
VH Loans with a maturity of more than one year at origin | 905 765.00 | 180 308.00 | 725 457.00 | 905 765.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 632.00 | 1 632.00 | | 1 632.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 909 671.00 | 184 215.00 | 725 457.00 | 909 671.00 |
