| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 700 000.00 | | 700 000.00 | 700 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 14 922.00 | | 14 922.00 | 14 922.00 |
CJ TOTAL (II) | 14 922.00 | | 14 922.00 | 14 922.00 |
CO Grand total (0 to V) | 714 922.00 | | 714 922.00 | 714 922.00 |
CU Other investments | 700 000.00 | | 700 000.00 | 700 000.00 |
| |
| 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 |
DH Retained earnings | -23 051.00 | | | -23 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 297.00 | -23 051.00 | | 96 297.00 |
DL TOTAL (I) | 74 246.00 | -22 051.00 | | 74 246.00 |
DU Loans and Debts from Credit Institutions (3) | 627 624.00 | 726 962.00 | | 627 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 435.00 | | | 4 435.00 |
DX Trade payables and related accounts | 840.00 | 19 104.00 | | 840.00 |
EA Other liabilities | 7 777.00 | | | 7 777.00 |
EC TOTAL (IV) | 640 676.00 | 746 066.00 | | 640 676.00 |
EE Grand total (I to V) | 714 922.00 | 724 015.00 | | 714 922.00 |
EG Accrued income and payables due within one year | 117 876.00 | 122 487.00 | | 117 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 462.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 15 468.00 | |
GG - OPERATING RESULT (I - II) | | | -15 468.00 | |
GL Other interest and similar income | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 8 235.00 | |
GU Total financial expenses (VI) | | | 8 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111 765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 703.00 | 23 051.00 | | 23 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 297.00 | -23 051.00 | | 96 297.00 |
| |
| 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 | 700 000.00 | | | 700 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 700 000.00 | |
I4 DECREASES Grand Total | | | 700 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 700 000.00 | | | 700 000.00 |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 777.00 | 7 777.00 | | 7 777.00 |
VH Loans with a maturity of more than one year at origin | 627 624.00 | 104 824.00 | 415 668.00 | 627 624.00 |
VI Group and Associates | 4 435.00 | 4 435.00 | | 4 435.00 |
VK Loans repaid during the year | 99 555.00 | | | 99 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 640 676.00 | 117 876.00 | 415 668.00 | 640 676.00 |
