| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 320.00 | | 200 320.00 | 200 320.00 |
BZ Other receivables | 29 715.00 | | 29 715.00 | 29 715.00 |
CF Cash and cash equivalents | 2 217.00 | | 2 217.00 | 2 217.00 |
CJ TOTAL (II) | 31 932.00 | | 31 932.00 | 31 932.00 |
CO Grand total (0 to V) | 232 252.00 | | 232 252.00 | 232 252.00 |
CU Other investments | 200 320.00 | | 200 320.00 | 200 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DH Retained earnings | -7 280.00 | | | -7 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 125.00 | | | 55 125.00 |
DL TOTAL (I) | 48 345.00 | | | 48 345.00 |
DU Loans and Debts from Credit Institutions (3) | 49 500.00 | | | 49 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 928.00 | | | 133 928.00 |
DX Trade payables and related accounts | 480.00 | | | 480.00 |
EC TOTAL (IV) | 183 908.00 | | | 183 908.00 |
EE Grand total (I to V) | 232 252.00 | | | 232 252.00 |
EI Including equity loans | 133 928.00 | | | 133 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 102.00 | |
FX Taxes, duties, and similar payments | | | 50.00 | |
GF Total Operating Expenses (II) | | | 4 152.00 | |
GG - OPERATING RESULT (I - II) | | | -4 152.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 209.00 | |
GP Total financial income (V) | | | 60 209.00 | |
GR Interest and similar expenses | | | 932.00 | |
GU Total financial expenses (VI) | | | 932.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 277.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 209.00 | | | 60 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 084.00 | | | 5 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 125.00 | | | 55 125.00 |
| |
| 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 | 200 320.00 | | | 200 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 320.00 | |
I4 DECREASES Grand Total | | | 200 320.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 320.00 | | | 200 320.00 |
