| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 175 000.00 | | 2 175 000.00 | 2 175 000.00 |
CF Cash and cash equivalents | 106 181.00 | | 106 181.00 | 106 181.00 |
CJ TOTAL (II) | 106 181.00 | | 106 181.00 | 106 181.00 |
CO Grand total (0 to V) | 2 281 181.00 | | 2 281 181.00 | 2 281 181.00 |
CU Other investments | 2 175 000.00 | | 2 175 000.00 | 2 175 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 420 000.00 | | | 420 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 633.00 | | | 40 633.00 |
DL TOTAL (I) | 460 633.00 | | | 460 633.00 |
DU Loans and Debts from Credit Institutions (3) | 350 000.00 | | | 350 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 467 722.00 | | | 1 467 722.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 427.00 | | | 427.00 |
EC TOTAL (IV) | 1 820 549.00 | | | 1 820 549.00 |
EE Grand total (I to V) | 2 281 181.00 | | | 2 281 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 165.00 | |
FX Taxes, duties, and similar payments | | | 14 510.00 | |
GF Total Operating Expenses (II) | | | 19 675.00 | |
GG - OPERATING RESULT (I - II) | | | -19 675.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 74 241.00 | |
GP Total financial income (V) | | | 74 241.00 | |
GR Interest and similar expenses | | | 13 933.00 | |
GU Total financial expenses (VI) | | | 13 933.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 308.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 241.00 | | | 74 241.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 608.00 | | | 33 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 633.00 | | | 40 633.00 |
| |
| 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 | | | 2 175 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 175 000.00 | |
I4 DECREASES Grand Total | | | 2 175 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 175 000.00 | |
| |
| 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 | 1 013 310.00 | 262 710.00 | 750 600.00 | 1 013 310.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
VH Loans with a maturity of more than one year at origin | 350 000.00 | 48 637.00 | 199 063.00 | 350 000.00 |
VI Group and Associates | 454 412.00 | 454 412.00 | | 454 412.00 |
VJ Loans taken out during the year | 1 601 000.00 | | | 1 601 000.00 |
VK Loans repaid during the year | 250 200.00 | | | 250 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 427.00 | 427.00 | | 427.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 820 549.00 | 768 585.00 | 949 663.00 | 1 820 549.00 |
