| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BZ Other receivables | 28 171.00 | | 28 171.00 | 28 171.00 |
CF Cash and cash equivalents | 816.00 | | 816.00 | 816.00 |
CJ TOTAL (II) | 28 987.00 | | 28 987.00 | 28 987.00 |
CO Grand total (0 to V) | 628 987.00 | | 628 987.00 | 628 987.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 109 077.00 | | | 109 077.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 951.00 | | | 44 951.00 |
DL TOTAL (I) | 374 028.00 | | | 374 028.00 |
DU Loans and Debts from Credit Institutions (3) | 250 152.00 | | | 250 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400.00 | | | 400.00 |
DX Trade payables and related accounts | 1 104.00 | | | 1 104.00 |
DY Tax and social security liabilities | 3 303.00 | | | 3 303.00 |
EC TOTAL (IV) | 254 959.00 | | | 254 959.00 |
EE Grand total (I to V) | 628 987.00 | | | 628 987.00 |
EG Accrued income and payables due within one year | 47 076.00 | | | 47 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 542.00 | |
GF Total Operating Expenses (II) | | | 2 542.00 | |
GG - OPERATING RESULT (I - II) | | | -2 542.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 4 155.00 | |
GU Total financial expenses (VI) | | | 4 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 845.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 648.00 | | | -6 648.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49.00 | | | 49.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 951.00 | | | 44 951.00 |
| |
| 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 | 600 000.00 | | | 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 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 | 1 104.00 | 1 104.00 | | 1 104.00 |
8E Income Taxes | 3 303.00 | 3 303.00 | | 3 303.00 |
VC Group and associates | 28 171.00 | 28 171.00 | | 28 171.00 |
VH Loans with a maturity of more than one year at origin | 250 152.00 | 42 269.00 | 164 985.00 | 250 152.00 |
VI Group and Associates | 400.00 | 400.00 | | 400.00 |
VK Loans repaid during the year | 39 025.00 | | | 39 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 171.00 | 28 171.00 | | 28 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 254 959.00 | 47 076.00 | 164 985.00 | 254 959.00 |
