| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 736 472.00 | | 736 472.00 | 736 472.00 |
CF Cash and cash equivalents | 106 131.00 | | 106 131.00 | 106 131.00 |
CJ TOTAL (II) | 106 131.00 | | 106 131.00 | 106 131.00 |
CO Grand total (0 to V) | 842 602.00 | | 842 602.00 | 842 602.00 |
CU Other investments | 736 472.00 | | 736 472.00 | 736 472.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | | | 2 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 219 642.00 | | | 219 642.00 |
DL TOTAL (I) | 222 142.00 | | | 222 142.00 |
DU Loans and Debts from Credit Institutions (3) | 614 259.00 | | | 614 259.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 000.00 | | | 6 000.00 |
DY Tax and social security liabilities | 201.00 | | | 201.00 |
EC TOTAL (IV) | 620 460.00 | | | 620 460.00 |
EE Grand total (I to V) | 842 602.00 | | | 842 602.00 |
EG Accrued income and payables due within one year | 167 759.00 | | | 167 759.00 |
EI Including equity loans | 6 000.00 | | | 6 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 888.00 | |
GF Total Operating Expenses (II) | | | 1 888.00 | |
GG - OPERATING RESULT (I - II) | | | -1 888.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 230 000.00 | |
GP Total financial income (V) | | | 230 000.00 | |
GR Interest and similar expenses | | | 8 269.00 | |
GU Total financial expenses (VI) | | | 8 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 221 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 219 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 201.00 | | | 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 230 000.00 | | | 230 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 358.00 | | | 10 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 219 642.00 | | | 219 642.00 |
| |
| 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 | | | 736 472.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 736 472.00 | |
I4 DECREASES Grand Total | | | 736 472.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 736 472.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 201.00 | 201.00 | | 201.00 |
VH Loans with a maturity of more than one year at origin | 614 259.00 | 161 558.00 | 452 702.00 | 614 259.00 |
VI Group and Associates | 6 000.00 | 6 000.00 | | 6 000.00 |
VJ Loans taken out during the year | 720 000.00 | | | 720 000.00 |
VK Loans repaid during the year | 105 741.00 | | | 105 741.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 620 460.00 | 167 759.00 | 452 702.00 | 620 460.00 |
