| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 250 015.00 | | 250 015.00 | 250 015.00 |
BZ Other receivables | 227 300.00 | | 227 300.00 | 227 300.00 |
CF Cash and cash equivalents | 3 540.00 | | 3 540.00 | 3 540.00 |
CH Prepaid expenses | 494.00 | | 494.00 | 494.00 |
CJ TOTAL (II) | 231 334.00 | | 231 334.00 | 231 334.00 |
CO Grand total (0 to V) | 481 349.00 | | 481 349.00 | 481 349.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 41 000.00 | | | 41 000.00 |
DH Retained earnings | 53.00 | -4 800.00 | | 53.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 106.00 | 55 853.00 | | 32 106.00 |
DL TOTAL (I) | 183 159.00 | 151 053.00 | | 183 159.00 |
DU Loans and Debts from Credit Institutions (3) | 96 356.00 | 127 934.00 | | 96 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 874.00 | 200 874.00 | | 200 874.00 |
DX Trade payables and related accounts | 960.00 | 980.00 | | 960.00 |
EC TOTAL (IV) | 298 189.00 | 329 788.00 | | 298 189.00 |
EE Grand total (I to V) | 481 349.00 | 480 841.00 | | 481 349.00 |
EG Accrued income and payables due within one year | 298 189.00 | 329 788.00 | | 298 189.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 819.00 | |
GF Total Operating Expenses (II) | | | 1 819.00 | |
GG - OPERATING RESULT (I - II) | | | -1 819.00 | |
GL Other interest and similar income | | | 35 000.00 | |
GP Total financial income (V) | | | 35 000.00 | |
GR Interest and similar expenses | | | 1 075.00 | |
GU Total financial expenses (VI) | | | 1 075.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 000.00 | 60 000.00 | | 35 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 894.00 | 4 147.00 | | 2 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 106.00 | 55 853.00 | | 32 106.00 |
| |
| 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 | 250 015.00 | | 250 015.00 | 250 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 015.00 | |
I4 DECREASES Grand Total | | | 250 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 015.00 | | 250 015.00 | 250 015.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VC Group and associates | 227 300.00 | 227 300.00 | | 227 300.00 |
VH Loans with a maturity of more than one year at origin | 96 356.00 | 96 356.00 | | 96 356.00 |
VI Group and Associates | 200 874.00 | 200 874.00 | | 200 874.00 |
VK Loans repaid during the year | 31 567.00 | | | 31 567.00 |
VS Prepaid expenses | 494.00 | 494.00 | | 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 794.00 | 227 794.00 | | 227 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 189.00 | 298 189.00 | | 298 189.00 |
