| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 180 000.00 | | 180 000.00 | 180 000.00 |
CF Cash and cash equivalents | 4 098.00 | | 4 098.00 | 4 098.00 |
CJ TOTAL (II) | 4 098.00 | | 4 098.00 | 4 098.00 |
CO Grand total (0 to V) | 184 098.00 | | 184 098.00 | 184 098.00 |
CU Other investments | 180 000.00 | | 180 000.00 | 180 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 000.00 | 95 000.00 | | 95 000.00 |
DD Legal reserve (1) | 950.00 | 950.00 | | 950.00 |
DG Other reserves | 27 658.00 | 24 191.00 | | 27 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 316.00 | 12 066.00 | | 17 316.00 |
DL TOTAL (I) | 140 924.00 | 132 208.00 | | 140 924.00 |
DU Loans and Debts from Credit Institutions (3) | 39 655.00 | 52 602.00 | | 39 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 165.00 | 3 131.00 | | 3 165.00 |
DX Trade payables and related accounts | 354.00 | 354.00 | | 354.00 |
EC TOTAL (IV) | 43 174.00 | 56 087.00 | | 43 174.00 |
EE Grand total (I to V) | 184 098.00 | 188 295.00 | | 184 098.00 |
EG Accrued income and payables due within one year | 16 586.00 | 16 392.00 | | 16 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 116.00 | |
GF Total Operating Expenses (II) | | | 2 116.00 | |
GG - OPERATING RESULT (I - II) | | | -2 115.00 | |
GL Other interest and similar income | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 568.00 | |
GU Total financial expenses (VI) | | | 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | 15 000.00 | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 684.00 | 2 934.00 | | 2 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 316.00 | 12 066.00 | | 17 316.00 |
| |
| 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 | 180 000.00 | | | 180 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180 000.00 | |
I4 DECREASES Grand Total | | | 180 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 000.00 | | | 180 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 354.00 | 354.00 | | 354.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VH Loans with a maturity of more than one year at origin | 39 615.00 | 13 027.00 | 26 588.00 | 39 615.00 |
VI Group and Associates | 3 165.00 | 3 165.00 | | 3 165.00 |
VK Loans repaid during the year | 12 852.00 | | | 12 852.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 174.00 | 16 586.00 | 26 588.00 | 43 174.00 |
