| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
CF Cash and cash equivalents | 21 069.00 | | 21 069.00 | 21 069.00 |
CJ TOTAL (II) | 21 069.00 | | 21 069.00 | 21 069.00 |
CO Grand total (0 to V) | 1 521 069.00 | | 1 521 069.00 | 1 521 069.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -120 929.00 | | | -120 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 620.00 | | | 109 620.00 |
DL TOTAL (I) | -10 309.00 | | | -10 309.00 |
DU Loans and Debts from Credit Institutions (3) | 756 373.00 | | | 756 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 775 000.00 | | | 775 000.00 |
DX Trade payables and related accounts | 5.00 | | | 5.00 |
EC TOTAL (IV) | 1 531 379.00 | | | 1 531 379.00 |
EE Grand total (I to V) | 1 521 069.00 | | | 1 521 069.00 |
EG Accrued income and payables due within one year | 828 872.00 | | | 828 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 969.00 | |
GF Total Operating Expenses (II) | | | 8 969.00 | |
GG - OPERATING RESULT (I - II) | | | -8 969.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GP Total financial income (V) | | | 140 000.00 | |
GR Interest and similar expenses | | | 21 411.00 | |
GU Total financial expenses (VI) | | | 21 411.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 140 000.00 | | | 140 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 380.00 | | | 30 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 620.00 | | | 109 620.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 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 | 5.00 | 5.00 | | 5.00 |
VH Loans with a maturity of more than one year at origin | 756 373.00 | 53 867.00 | 367 712.00 | 756 373.00 |
VI Group and Associates | 775 000.00 | 775 000.00 | | 775 000.00 |
VK Loans repaid during the year | 107 502.00 | | | 107 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 531 379.00 | 828 872.00 | 367 712.00 | 1 531 379.00 |
