| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 540 000.00 | | 540 000.00 | 540 000.00 |
CF Cash and cash equivalents | 6 147.00 | | 6 147.00 | 6 147.00 |
CJ TOTAL (II) | 6 147.00 | | 6 147.00 | 6 147.00 |
CO Grand total (0 to V) | 546 147.00 | | 546 147.00 | 546 147.00 |
CU Other investments | 540 000.00 | | 540 000.00 | 540 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 000.00 | | | 56 000.00 |
DH Retained earnings | -28 598.00 | | | -28 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 891.00 | | | 7 891.00 |
DL TOTAL (I) | 35 293.00 | | | 35 293.00 |
DU Loans and Debts from Credit Institutions (3) | 438 037.00 | | | 438 037.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 817.00 | | | 72 817.00 |
EC TOTAL (IV) | 510 855.00 | | | 510 855.00 |
EE Grand total (I to V) | 546 147.00 | | | 546 147.00 |
EG Accrued income and payables due within one year | 72 817.00 | | | 72 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 465.00 | |
GF Total Operating Expenses (II) | | | 6 465.00 | |
GG - OPERATING RESULT (I - II) | | | -6 465.00 | |
GK Income from other securities and fixed asset receivables | | | 23 000.00 | |
GP Total financial income (V) | | | 23 000.00 | |
GR Interest and similar expenses | | | 8 645.00 | |
GU Total financial expenses (VI) | | | 8 645.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 000.00 | | | 23 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 109.00 | | | 15 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 891.00 | | | 7 891.00 |
| |
| 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 | 540 000.00 | | | 540 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 540 000.00 | |
I4 DECREASES Grand Total | | | 540 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 540 000.00 | | | 540 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 438 037.00 | | 438 037.00 | 438 037.00 |
VI Group and Associates | 72 817.00 | 72 817.00 | | 72 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 510 855.00 | 72 817.00 | 438 037.00 | 510 855.00 |
