| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 420 000.00 | | 420 000.00 | 420 000.00 |
BZ Other receivables | 10 537.00 | | 10 537.00 | 10 537.00 |
CF Cash and cash equivalents | 1 481.00 | | 1 481.00 | 1 481.00 |
CJ TOTAL (II) | 12 017.00 | | 12 017.00 | 12 017.00 |
CO Grand total (0 to V) | 432 017.00 | | 432 017.00 | 432 017.00 |
CR Shares due in more than one year | 855.00 | | | 855.00 |
CU Other investments | 420 000.00 | | 420 000.00 | 420 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 131 004.00 | 71 864.00 | | 131 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 709.00 | 59 140.00 | | 58 709.00 |
DL TOTAL (I) | 191 363.00 | 132 654.00 | | 191 363.00 |
DU Loans and Debts from Credit Institutions (3) | 237 363.00 | 286 117.00 | | 237 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 500.00 | 2 500.00 | | 2 500.00 |
DX Trade payables and related accounts | 792.00 | 1 491.00 | | 792.00 |
EC TOTAL (IV) | 240 655.00 | 290 107.00 | | 240 655.00 |
EE Grand total (I to V) | 432 017.00 | 422 761.00 | | 432 017.00 |
EG Accrued income and payables due within one year | 62 786.00 | 290 107.00 | | 62 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 183.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 8 183.00 | |
GG - OPERATING RESULT (I - II) | | | -8 183.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 3 108.00 | |
GU Total financial expenses (VI) | | | 3 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 892.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 709.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | 70 000.00 | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 291.00 | 10 860.00 | | 11 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 709.00 | 59 140.00 | | 58 709.00 |
| |
| 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 | 420 000.00 | | | 420 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 420 000.00 | |
I4 DECREASES Grand Total | | | 420 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 420 000.00 | | | 420 000.00 |
| |
| 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 | 792.00 | 792.00 | | 792.00 |
VC Group and associates | 10 537.00 | 10 537.00 | | 10 537.00 |
VH Loans with a maturity of more than one year at origin | 237 363.00 | 59 494.00 | 177 869.00 | 237 363.00 |
VI Group and Associates | 2 500.00 | 2 500.00 | | 2 500.00 |
VK Loans repaid during the year | 48 813.00 | | | 48 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 537.00 | 10 537.00 | | 10 537.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 240 655.00 | 62 786.00 | 177 869.00 | 240 655.00 |
