| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 252 000.00 | |
CF Cash and cash equivalents | | | 6 337.00 | |
CJ TOTAL (II) | | | 6 337.00 | |
CO Grand total (0 to V) | | | 258 337.00 | |
CU Other investments | | | 252 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 53 467.00 | 36 352.00 | | 53 467.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 125.00 | 17 115.00 | | 22 125.00 |
DL TOTAL (I) | 76 692.00 | 54 567.00 | | 76 692.00 |
DU Loans and Debts from Credit Institutions (3) | 88 284.00 | 109 614.00 | | 88 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 160.00 | 102 160.00 | | 92 160.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
EC TOTAL (IV) | 181 644.00 | 212 974.00 | | 181 644.00 |
EE Grand total (I to V) | 258 337.00 | 267 541.00 | | 258 337.00 |
EG Accrued income and payables due within one year | 115 784.00 | 125 691.00 | | 115 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 459.00 | |
GF Total Operating Expenses (II) | | | 1 459.00 | |
GG - OPERATING RESULT (I - II) | | | -1 459.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 200.00 | |
GP Total financial income (V) | | | 25 200.00 | |
GR Interest and similar expenses | | | 1 616.00 | |
GU Total financial expenses (VI) | | | 1 616.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 584.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 200.00 | 21 000.00 | | 25 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 075.00 | 3 885.00 | | 3 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 125.00 | 17 115.00 | | 22 125.00 |
| |
| 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 | 252 000.00 | | | 252 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 252 000.00 | |
I4 DECREASES Grand Total | | | 252 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 252 000.00 | | | 252 000.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VH Loans with a maturity of more than one year at origin | 88 284.00 | 22 424.00 | 65 860.00 | 88 284.00 |
VI Group and Associates | 92 160.00 | 92 160.00 | | 92 160.00 |
VK Loans repaid during the year | 21 162.00 | | | 21 162.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 644.00 | 115 784.00 | 65 860.00 | 181 644.00 |
