| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 220 600.00 | | 220 600.00 | 220 600.00 |
BZ Other receivables | 190.00 | | 190.00 | 190.00 |
CF Cash and cash equivalents | 35 513.00 | | 35 513.00 | 35 513.00 |
CJ TOTAL (II) | 35 703.00 | | 35 703.00 | 35 703.00 |
CO Grand total (0 to V) | 256 303.00 | | 256 303.00 | 256 303.00 |
CU Other investments | 220 600.00 | | 220 600.00 | 220 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 86 000.00 | | | 86 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 058.00 | | | 13 058.00 |
DK Regulated provisions | 1 400.00 | | | 1 400.00 |
DL TOTAL (I) | 100 458.00 | | | 100 458.00 |
DU Loans and Debts from Credit Institutions (3) | 94 865.00 | | | 94 865.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 900.00 | | | 59 900.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
EC TOTAL (IV) | 155 845.00 | | | 155 845.00 |
EE Grand total (I to V) | 256 303.00 | | | 256 303.00 |
EG Accrued income and payables due within one year | 155 845.00 | | | 155 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 899.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 2 024.00 | |
GG - OPERATING RESULT (I - II) | | | -2 024.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 857.00 | |
GP Total financial income (V) | | | 17 857.00 | |
GR Interest and similar expenses | | | 1 375.00 | |
GU Total financial expenses (VI) | | | 1 375.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 400.00 | | | 1 400.00 |
HH Total exceptional expenses (VIII) | 1 400.00 | | | 1 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 400.00 | | | -1 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 858.00 | | | 17 858.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 799.00 | | | 4 799.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 058.00 | | | 13 058.00 |
| |
| 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 | | | 220 600.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 220 600.00 | |
I4 DECREASES Grand Total | | | 220 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 220 600.00 | |
| |
| 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 | 29 000.00 | 29 000.00 | | 29 000.00 |
8B Suppliers and Related Accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
VB VAT | 190.00 | 190.00 | | 190.00 |
VH Loans with a maturity of more than one year at origin | 94 865.00 | 94 865.00 | | 94 865.00 |
VI Group and Associates | 30 900.00 | 30 900.00 | | 30 900.00 |
VJ Loans taken out during the year | 123 865.00 | | | 123 865.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190.00 | 190.00 | | 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 845.00 | 155 845.00 | | 155 845.00 |
