| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 28 462.00 | | 28 462.00 | 28 462.00 |
CJ TOTAL (II) | 28 462.00 | | 28 462.00 | 28 462.00 |
CO Grand total (0 to V) | 328 462.00 | | 328 462.00 | 328 462.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -15 964.00 | -18 099.00 | | -15 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 794.00 | 2 135.00 | | 1 794.00 |
DL TOTAL (I) | -12 170.00 | -13 964.00 | | -12 170.00 |
DU Loans and Debts from Credit Institutions (3) | 76 433.00 | 88 884.00 | | 76 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263 196.00 | 247 782.00 | | 263 196.00 |
DX Trade payables and related accounts | 1 003.00 | 948.00 | | 1 003.00 |
EC TOTAL (IV) | 340 631.00 | 337 613.00 | | 340 631.00 |
EE Grand total (I to V) | 328 462.00 | 323 649.00 | | 328 462.00 |
EG Accrued income and payables due within one year | 277 015.00 | 261 259.00 | | 277 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 130.00 | |
FX Taxes, duties, and similar payments | | | 46.00 | |
GF Total Operating Expenses (II) | | | 1 175.00 | |
GG - OPERATING RESULT (I - II) | | | -1 175.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 935.00 | |
GP Total financial income (V) | | | 4 935.00 | |
GR Interest and similar expenses | | | 1 965.00 | |
GU Total financial expenses (VI) | | | 1 965.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 935.00 | 5 565.00 | | 4 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 141.00 | 3 430.00 | | 3 141.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 794.00 | 2 135.00 | | 1 794.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 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 | 1 003.00 | 1 003.00 | | 1 003.00 |
VH Loans with a maturity of more than one year at origin | 76 433.00 | 12 816.00 | 54 091.00 | 76 433.00 |
VI Group and Associates | 263 196.00 | 263 196.00 | | 263 196.00 |
VK Loans repaid during the year | 12 439.00 | | | 12 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 340 632.00 | 277 015.00 | 54 091.00 | 340 632.00 |
