| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 96 919.00 | | 96 919.00 | 96 919.00 |
CF Cash and cash equivalents | 23 822.00 | | 23 822.00 | 23 822.00 |
CJ TOTAL (II) | 23 822.00 | | 23 822.00 | 23 822.00 |
CO Grand total (0 to V) | 120 741.00 | | 120 741.00 | 120 741.00 |
CU Other investments | 96 919.00 | | 96 919.00 | 96 919.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 13 762.00 | -7 953.00 | | 13 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 457.00 | 21 715.00 | | 18 457.00 |
DL TOTAL (I) | 37 219.00 | 18 762.00 | | 37 219.00 |
DU Loans and Debts from Credit Institutions (3) | 61 873.00 | 73 843.00 | | 61 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 648.00 | 16 648.00 | | 20 648.00 |
DX Trade payables and related accounts | 1 002.00 | 1 218.00 | | 1 002.00 |
EC TOTAL (IV) | 83 522.00 | 91 708.00 | | 83 522.00 |
EE Grand total (I to V) | 120 741.00 | 110 470.00 | | 120 741.00 |
EI Including equity loans | 20 648.00 | | | 20 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 240.00 | |
FR Total operating income (I) | | | 240.00 | |
FW Other purchases and external expenses | | | 1 825.00 | |
GE Other Expenses | | | 240.00 | |
GF Total Operating Expenses (II) | | | 2 065.00 | |
GG - OPERATING RESULT (I - II) | | | -1 825.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 000.00 | |
GP Total financial income (V) | | | 21 000.00 | |
GR Interest and similar expenses | | | 718.00 | |
GU Total financial expenses (VI) | | | 718.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 240.00 | 25 000.00 | | 21 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 783.00 | 3 285.00 | | 2 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 457.00 | 21 715.00 | | 18 457.00 |
| |
| 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 | 96 919.00 | | | 96 919.00 |
I3 DECREASES Total Financial Fixed Assets | | | 96 919.00 | |
I4 DECREASES Grand Total | | | 96 919.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 96 919.00 | | | 96 919.00 |
| |
| 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 | 1 002.00 | 1 002.00 | | 1 002.00 |
VG Loans with a maturity of up to one year at origin | 492.00 | 492.00 | | 492.00 |
VH Loans with a maturity of more than one year at origin | 61 381.00 | 12 007.00 | 49 374.00 | 61 381.00 |
VI Group and Associates | 20 648.00 | 20 648.00 | | 20 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 522.00 | 34 148.00 | 49 374.00 | 83 522.00 |
