| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 600 000.00 | | 1 600 000.00 | 1 600 000.00 |
BZ Other receivables | 3 278.00 | | 3 278.00 | 3 278.00 |
CF Cash and cash equivalents | 4 293.00 | | 4 293.00 | 4 293.00 |
CJ TOTAL (II) | 7 571.00 | | 7 571.00 | 7 571.00 |
CO Grand total (0 to V) | 1 607 571.00 | | 1 607 571.00 | 1 607 571.00 |
CU Other investments | 1 600 000.00 | | 1 600 000.00 | 1 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | 1 200.00 | | 1 200.00 |
DD Legal reserve (1) | 55.00 | | | 55.00 |
DH Retained earnings | | -46 647.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 703.00 | 46 702.00 | | 37 703.00 |
DL TOTAL (I) | 38 958.00 | 1 255.00 | | 38 958.00 |
DU Loans and Debts from Credit Institutions (3) | 27 913.00 | 63 658.00 | | 27 913.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 520 000.00 | 1 520 000.00 | | 1 520 000.00 |
DX Trade payables and related accounts | 2 700.00 | 900.00 | | 2 700.00 |
EA Other liabilities | 18 000.00 | 24 000.00 | | 18 000.00 |
EC TOTAL (IV) | 1 568 613.00 | 1 608 558.00 | | 1 568 613.00 |
EE Grand total (I to V) | 1 607 571.00 | 1 609 813.00 | | 1 607 571.00 |
EG Accrued income and payables due within one year | 35 809.00 | 1 580 724.00 | | 35 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 537.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 537.00 | |
GG - OPERATING RESULT (I - II) | | | -4 537.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 501.00 | |
GP Total financial income (V) | | | 43 501.00 | |
GR Interest and similar expenses | | | 1 261.00 | |
GU Total financial expenses (VI) | | | 1 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 501.00 | 50 291.00 | | 43 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 798.00 | 3 589.00 | | 5 798.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 703.00 | 46 702.00 | | 37 703.00 |
| |
| 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 | 1 600 000.00 | | | 1 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 600 000.00 | |
I4 DECREASES Grand Total | | | 1 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 600 000.00 | | | 1 600 000.00 |
| |
| 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 | 2 700.00 | 2 700.00 | | 2 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 000.00 | 18 000.00 | | 18 000.00 |
VB VAT | 3 278.00 | 3 278.00 | | 3 278.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VH Loans with a maturity of more than one year at origin | 27 834.00 | 15 030.00 | 12 804.00 | 27 834.00 |
VI Group and Associates | 1 520 000.00 | | | 1 520 000.00 |
VK Loans repaid during the year | 35 634.00 | | | 35 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 278.00 | 3 278.00 | | 3 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 568 613.00 | 35 809.00 | 12 804.00 | 1 568 613.00 |
