| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 409 382.00 | | 409 382.00 | 409 382.00 |
CF Cash and cash equivalents | 404.00 | | 404.00 | 404.00 |
CH Prepaid expenses | 6 563.00 | | 6 563.00 | 6 563.00 |
CJ TOTAL (II) | 6 967.00 | | 6 967.00 | 6 967.00 |
CO Grand total (0 to V) | 416 349.00 | | 416 349.00 | 416 349.00 |
CU Other investments | 409 382.00 | | 409 382.00 | 409 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 15 601.00 | | | 15 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 120.00 | | | 32 120.00 |
DK Regulated provisions | 3 752.00 | | | 3 752.00 |
DL TOTAL (I) | 62 474.00 | | | 62 474.00 |
DU Loans and Debts from Credit Institutions (3) | 240 628.00 | | | 240 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 638.00 | | | 106 638.00 |
DX Trade payables and related accounts | 3 266.00 | | | 3 266.00 |
DY Tax and social security liabilities | 3 342.00 | | | 3 342.00 |
EC TOTAL (IV) | 353 874.00 | | | 353 874.00 |
EE Grand total (I to V) | 416 349.00 | | | 416 349.00 |
EG Accrued income and payables due within one year | 161 044.00 | | | 161 044.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 930.00 | |
GF Total Operating Expenses (II) | | | 2 930.00 | |
GG - OPERATING RESULT (I - II) | | | -2 930.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 000.00 | |
GP Total financial income (V) | | | 41 000.00 | |
GR Interest and similar expenses | | | 5 568.00 | |
GU Total financial expenses (VI) | | | 5 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 876.00 | | | 1 876.00 |
HH Total exceptional expenses (VIII) | 1 876.00 | | | 1 876.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 876.00 | | | -1 876.00 |
HK Income tax | -1 495.00 | | | -1 495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 000.00 | | | 41 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 879.00 | | | 8 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 120.00 | | | 32 120.00 |
| |
| 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 | 409 382.00 | | | 409 382.00 |
I3 DECREASES Total Financial Fixed Assets | | | 409 382.00 | |
I4 DECREASES Grand Total | | | 409 382.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 409 382.00 | | | 409 382.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 876.00 | 1 876.00 | | 1 876.00 |
7C Grand total | 1 876.00 | 1 876.00 | | 1 876.00 |
UJ - Exceptional | | 1 876.00 | | |
| |
| 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 | 3 266.00 | 3 266.00 | | 3 266.00 |
8D Social Security and Other Social Organizations | 3 342.00 | 3 342.00 | | 3 342.00 |
VH Loans with a maturity of more than one year at origin | 240 628.00 | 47 798.00 | 192 830.00 | 240 628.00 |
VI Group and Associates | 106 638.00 | 106 638.00 | | 106 638.00 |
VK Loans repaid during the year | 47 229.00 | | | 47 229.00 |
VS Prepaid expenses | 6 563.00 | 6 563.00 | | 6 563.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 563.00 | 6 563.00 | | 6 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 874.00 | 161 045.00 | 192 830.00 | 353 874.00 |
