| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 85.00 | | 85.00 | 85.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 360 335.00 | | 360 335.00 | 360 335.00 |
CF Cash and cash equivalents | 8 148.00 | | 8 148.00 | 8 148.00 |
CJ TOTAL (II) | 8 148.00 | | 8 148.00 | 8 148.00 |
CO Grand total (0 to V) | 368 484.00 | | 368 484.00 | 368 484.00 |
CU Other investments | 358 000.00 | | 358 000.00 | 358 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 80 912.00 | 43 539.00 | | 80 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 913.00 | 37 374.00 | | 43 913.00 |
DL TOTAL (I) | 152 326.00 | 108 412.00 | | 152 326.00 |
DU Loans and Debts from Credit Institutions (3) | 214 598.00 | 250 515.00 | | 214 598.00 |
DX Trade payables and related accounts | 1 560.00 | 1 920.00 | | 1 560.00 |
EC TOTAL (IV) | 216 158.00 | 252 435.00 | | 216 158.00 |
EE Grand total (I to V) | 368 484.00 | 360 847.00 | | 368 484.00 |
EG Accrued income and payables due within one year | 43 586.00 | 40 187.00 | | 43 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 266.00 | |
GF Total Operating Expenses (II) | | | 1 266.00 | |
GG - OPERATING RESULT (I - II) | | | -1 266.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 50 001.00 | |
GR Interest and similar expenses | | | 4 822.00 | |
GU Total financial expenses (VI) | | | 4 822.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 002.00 | 45 361.00 | | 50 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 088.00 | 7 987.00 | | 6 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 913.00 | 37 374.00 | | 43 913.00 |
| |
| 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 | 360 335.00 | | | 360 335.00 |
I3 DECREASES Total Financial Fixed Assets | | | 360 335.00 | |
I4 DECREASES Grand Total | | | 360 335.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 360 335.00 | | | 360 335.00 |
| |
| 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 | 1 560.00 | 1 560.00 | | 1 560.00 |
UT Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
VH Loans with a maturity of more than one year at origin | 214 598.00 | 42 026.00 | 164 605.00 | 214 598.00 |
VK Loans repaid during the year | 35 967.00 | | | 35 967.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 250.00 | | 2 250.00 | 2 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 216 158.00 | 43 586.00 | 164 605.00 | 216 158.00 |
