| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 330 000.00 | | 330 000.00 | 330 000.00 |
BZ Other receivables | 51 675.00 | | 51 675.00 | 51 675.00 |
CF Cash and cash equivalents | 421.00 | | 421.00 | 421.00 |
CJ TOTAL (II) | 52 102.00 | | 52 102.00 | 52 102.00 |
CO Grand total (0 to V) | 382 102.00 | | 382 102.00 | 382 102.00 |
CU Other investments | 330 000.00 | | 330 000.00 | 330 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 165 000.00 | | | 165 000.00 |
DD Legal reserve (1) | 823.00 | | | 823.00 |
DG Other reserves | 15 638.00 | | | 15 638.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 838.00 | | | 30 838.00 |
DL TOTAL (I) | 212 299.00 | | | 212 299.00 |
DU Loans and Debts from Credit Institutions (3) | 168 467.00 | | | 168 467.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 336.00 | | | 1 336.00 |
EC TOTAL (IV) | 169 803.00 | | | 169 803.00 |
EE Grand total (I to V) | 382 102.00 | | | 382 102.00 |
EG Accrued income and payables due within one year | 33 859.00 | | | 33 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 728.00 | |
GF Total Operating Expenses (II) | | | 2 728.00 | |
GG - OPERATING RESULT (I - II) | | | -2 728.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 030.00 | |
GP Total financial income (V) | | | 36 000.00 | |
GR Interest and similar expenses | | | 2 433.00 | |
GU Total financial expenses (VI) | | | 2 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 000.00 | | | 36 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 162.00 | | | 5 162.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 838.00 | | | 30 838.00 |
| |
| 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 | 330 000.00 | | | 330 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 330 000.00 | |
I4 DECREASES Grand Total | | | 330 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 330 000.00 | | | 330 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 51 675.00 | 51 675.00 | | 51 675.00 |
VH Loans with a maturity of more than one year at origin | 168 467.00 | 32 522.00 | 134 635.00 | 168 467.00 |
VI Group and Associates | 1 336.00 | 1 336.00 | | 1 336.00 |
VK Loans repaid during the year | 14 880.00 | | | 14 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 675.00 | 51 675.00 | | 51 675.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 169 803.00 | 33 859.00 | 134 635.00 | 169 803.00 |
