| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 132 015.00 | | 132 015.00 | 132 015.00 |
BZ Other receivables | 16 076.00 | | 16 076.00 | 16 076.00 |
CF Cash and cash equivalents | 806.00 | | 806.00 | 806.00 |
CJ TOTAL (II) | 16 883.00 | | 16 883.00 | 16 883.00 |
CO Grand total (0 to V) | 148 898.00 | | 148 898.00 | 148 898.00 |
CU Other investments | 132 015.00 | | 132 015.00 | 132 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | 11 000.00 | | 11 000.00 |
DD Legal reserve (1) | 2 100.00 | 2 100.00 | | 2 100.00 |
DG Other reserves | 63 019.00 | 38 945.00 | | 63 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 833.00 | 24 073.00 | | 20 833.00 |
DL TOTAL (I) | 96 952.00 | 76 119.00 | | 96 952.00 |
DU Loans and Debts from Credit Institutions (3) | 47 725.00 | 60 880.00 | | 47 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 636.00 | | |
DX Trade payables and related accounts | 3 986.00 | 2 441.00 | | 3 986.00 |
DY Tax and social security liabilities | 235.00 | 100.00 | | 235.00 |
EC TOTAL (IV) | 51 946.00 | 64 058.00 | | 51 946.00 |
EE Grand total (I to V) | 148 898.00 | 140 177.00 | | 148 898.00 |
EG Accrued income and payables due within one year | 24 505.00 | 23 360.00 | | 24 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 166.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 303.00 | |
GG - OPERATING RESULT (I - II) | | | -3 303.00 | |
GL Other interest and similar income | | | 25 000.00 | |
GP Total financial income (V) | | | 25 000.00 | |
GR Interest and similar expenses | | | 863.00 | |
GU Total financial expenses (VI) | | | 863.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 000.00 | 30 000.00 | | 25 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 166.00 | 5 926.00 | | 4 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 833.00 | 24 073.00 | | 20 833.00 |
| |
| 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 | 132 015.00 | | | 132 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 132 015.00 | |
I4 DECREASES Grand Total | | | 132 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 132 015.00 | | | 132 015.00 |
| |
| 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 | 3 986.00 | 3 986.00 | | 3 986.00 |
VC Group and associates | 16 076.00 | 16 076.00 | | 16 076.00 |
VH Loans with a maturity of more than one year at origin | 47 725.00 | 20 284.00 | 27 441.00 | 47 725.00 |
VK Loans repaid during the year | 13 154.00 | | | 13 154.00 |
VQ Other Taxes, Duties, and Similar Debts | 235.00 | 235.00 | | 235.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 076.00 | 16 076.00 | | 16 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 946.00 | 24 505.00 | 27 441.00 | 51 946.00 |
