| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 091.00 | | 2 091.00 | 2 091.00 |
BJ TOTAL (I) | 1 302 091.00 | | 1 302 091.00 | 1 302 091.00 |
CF Cash and cash equivalents | 9 476.00 | | 9 476.00 | 9 476.00 |
CJ TOTAL (II) | 9 476.00 | | 9 476.00 | 9 476.00 |
CO Grand total (0 to V) | 1 311 567.00 | | 1 311 567.00 | 1 311 567.00 |
CU Other investments | 1 300 000.00 | | 1 300 000.00 | 1 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DH Retained earnings | 17 252.00 | -7 788.00 | | 17 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 069.00 | 25 241.00 | | 21 069.00 |
DL TOTAL (I) | 40 522.00 | 19 452.00 | | 40 522.00 |
DU Loans and Debts from Credit Institutions (3) | 1 250 361.00 | 267 318.00 | | 1 250 361.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 590.00 | 17 590.00 | | 18 590.00 |
DX Trade payables and related accounts | 2 094.00 | 1 842.00 | | 2 094.00 |
EC TOTAL (IV) | 1 271 045.00 | 286 750.00 | | 1 271 045.00 |
EE Grand total (I to V) | 1 311 567.00 | 306 202.00 | | 1 311 567.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 865.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 865.00 | |
GG - OPERATING RESULT (I - II) | | | -4 865.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 816.00 | |
GP Total financial income (V) | | | 37 816.00 | |
GR Interest and similar expenses | | | 11 882.00 | |
GU Total financial expenses (VI) | | | 11 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 069.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 816.00 | 32 096.00 | | 37 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 747.00 | 6 855.00 | | 16 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 069.00 | 25 241.00 | | 21 069.00 |
| |
| 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 | 302 091.00 | | 1 000 000.00 | 302 091.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 302 091.00 | |
I4 DECREASES Grand Total | | | 1 302 091.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 302 091.00 | | 1 000 000.00 | 302 091.00 |
| |
| 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 | 2 094.00 | 2 094.00 | | 2 094.00 |
UT Other financial assets | 2 091.00 | | 2 091.00 | 2 091.00 |
VH Loans with a maturity of more than one year at origin | 1 250 361.00 | 112 688.00 | 427 496.00 | 1 250 361.00 |
VI Group and Associates | 18 590.00 | 18 590.00 | | 18 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 091.00 | | 2 091.00 | 2 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 271 045.00 | 133 372.00 | 427 496.00 | 1 271 045.00 |
