| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 616 200.00 | | 616 200.00 | 616 200.00 |
CF Cash and cash equivalents | 75 788.00 | | 75 788.00 | 75 788.00 |
CJ TOTAL (II) | 75 788.00 | | 75 788.00 | 75 788.00 |
CO Grand total (0 to V) | 691 988.00 | | 691 988.00 | 691 988.00 |
CU Other investments | 616 200.00 | | 616 200.00 | 616 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 298 527.00 | | | 298 527.00 |
DL TOTAL (I) | 299 527.00 | | | 299 527.00 |
DU Loans and Debts from Credit Institutions (3) | 388 861.00 | | | 388 861.00 |
DX Trade payables and related accounts | 3 600.00 | | | 3 600.00 |
EC TOTAL (IV) | 392 461.00 | | | 392 461.00 |
EE Grand total (I to V) | 691 988.00 | | | 691 988.00 |
EG Accrued income and payables due within one year | 62 974.00 | | | 62 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 454.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 12 612.00 | |
GG - OPERATING RESULT (I - II) | | | -12 612.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 320 000.00 | |
GP Total financial income (V) | | | 320 000.00 | |
GR Interest and similar expenses | | | 8 861.00 | |
GU Total financial expenses (VI) | | | 8 861.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 311 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 298 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 320 000.00 | | | 320 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 473.00 | | | 21 473.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 298 527.00 | | | 298 527.00 |
| |
| 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 | | | 616 200.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 616 200.00 | |
I4 DECREASES Grand Total | | | 616 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 616 200.00 | |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
VH Loans with a maturity of more than one year at origin | 388 861.00 | 59 374.00 | 271 297.00 | 388 861.00 |
VJ Loans taken out during the year | 380 000.00 | | | 380 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 392 461.00 | 62 974.00 | 271 297.00 | 392 461.00 |
