| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 282 213.00 | | 282 213.00 | 282 213.00 |
CF Cash and cash equivalents | 2 454.00 | | 2 454.00 | 2 454.00 |
CJ TOTAL (II) | 284 668.00 | | 284 668.00 | 284 668.00 |
CO Grand total (0 to V) | 285 668.00 | | 285 668.00 | 285 668.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 89 312.00 | | | 89 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 957.00 | | | 85 957.00 |
DL TOTAL (I) | 176 370.00 | | | 176 370.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 278.00 | | | 96 278.00 |
DX Trade payables and related accounts | 1 330.00 | | | 1 330.00 |
EA Other liabilities | 11 688.00 | | | 11 688.00 |
EC TOTAL (IV) | 109 297.00 | | | 109 297.00 |
EE Grand total (I to V) | 285 668.00 | | | 285 668.00 |
EG Accrued income and payables due within one year | 97 608.00 | | | 97 608.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 943.00 | |
GF Total Operating Expenses (II) | | | 1 943.00 | |
GG - OPERATING RESULT (I - II) | | | -1 943.00 | |
GL Other interest and similar income | | | 88 194.00 | |
GP Total financial income (V) | | | 88 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 293.00 | | | 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 194.00 | | | 88 194.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 236.00 | | | 2 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 957.00 | | | 85 957.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 96 278.00 | 96 278.00 | | 96 278.00 |
8B Suppliers and Related Accounts | 1 330.00 | 1 330.00 | | 1 330.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 689.00 | | | 11 689.00 |
VK Loans repaid during the year | 45 265.00 | | | 45 265.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 282 213.00 | 14 571.00 | 267 642.00 | 282 213.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 213.00 | 14 571.00 | 267 642.00 | 282 213.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 297.00 | 97 608.00 | | 109 297.00 |
