| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 60 000.00 | | 60 000.00 | 60 000.00 |
BZ Other receivables | 11 360.00 | | 11 360.00 | 11 360.00 |
CF Cash and cash equivalents | 30 574.00 | | 30 574.00 | 30 574.00 |
CJ TOTAL (II) | 41 934.00 | | 41 934.00 | 41 934.00 |
CO Grand total (0 to V) | 101 934.00 | | 101 934.00 | 101 934.00 |
CU Other investments | 60 000.00 | | 60 000.00 | 60 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -5 635.00 | | | -5 635.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 089.00 | -5 635.00 | | 9 089.00 |
DL TOTAL (I) | 4 454.00 | -4 635.00 | | 4 454.00 |
DU Loans and Debts from Credit Institutions (3) | 54 114.00 | 60 000.00 | | 54 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 128.00 | 41 128.00 | | 41 128.00 |
DX Trade payables and related accounts | 2 238.00 | 719.00 | | 2 238.00 |
EC TOTAL (IV) | 97 480.00 | 101 847.00 | | 97 480.00 |
EE Grand total (I to V) | 101 934.00 | 97 212.00 | | 101 934.00 |
EG Accrued income and payables due within one year | 54 981.00 | 53 644.00 | | 54 981.00 |
EI Including equity loans | 41 128.00 | | | 41 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 700.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 1 230.00 | |
GF Total Operating Expenses (II) | | | 2 930.00 | |
GG - OPERATING RESULT (I - II) | | | -2 930.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 550.00 | |
GP Total financial income (V) | | | 12 550.00 | |
GR Interest and similar expenses | | | 531.00 | |
GU Total financial expenses (VI) | | | 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 550.00 | | | 12 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 461.00 | 5 635.00 | | 3 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 089.00 | -5 635.00 | | 9 089.00 |
| |
| 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 | 60 000.00 | | | 60 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 000.00 | |
I4 DECREASES Grand Total | | | 60 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 000.00 | | | 60 000.00 |
| |
| 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 | 2 238.00 | 2 238.00 | | 2 238.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 128.00 | 41 128.00 | | 41 128.00 |
UX Other trade receivables | 11 360.00 | 11 360.00 | | 11 360.00 |
VH Loans with a maturity of more than one year at origin | 54 114.00 | 11 615.00 | 42 499.00 | 54 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 360.00 | 11 360.00 | | 11 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 480.00 | 54 981.00 | 42 499.00 | 97 480.00 |
