| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 255 000.00 | | 255 000.00 | 255 000.00 |
BZ Other receivables | 44 558.00 | | 44 558.00 | 44 558.00 |
CF Cash and cash equivalents | 39 634.00 | | 39 634.00 | 39 634.00 |
CJ TOTAL (II) | 84 193.00 | | 84 193.00 | 84 193.00 |
CO Grand total (0 to V) | 339 193.00 | | 339 193.00 | 339 193.00 |
CU Other investments | 255 000.00 | | 255 000.00 | 255 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 27 465.00 | | | 27 465.00 |
DH Retained earnings | | -12 504.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 013.00 | 40 970.00 | | 57 013.00 |
DL TOTAL (I) | 95 479.00 | 38 465.00 | | 95 479.00 |
DU Loans and Debts from Credit Institutions (3) | 242 057.00 | 218 660.00 | | 242 057.00 |
DX Trade payables and related accounts | 1 656.00 | 2 244.00 | | 1 656.00 |
EC TOTAL (IV) | 243 713.00 | 220 904.00 | | 243 713.00 |
EE Grand total (I to V) | 339 193.00 | 259 370.00 | | 339 193.00 |
EG Accrued income and payables due within one year | 49 425.00 | 39 847.00 | | 49 425.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | 12 166.00 | |
FR Total operating income (I) | | | 12 166.00 | |
FW Other purchases and external expenses | | | 3 515.00 | |
GF Total Operating Expenses (II) | | | 3 515.00 | |
GG - OPERATING RESULT (I - II) | | | 8 650.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 1 636.00 | |
GU Total financial expenses (VI) | | | 1 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 363.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 166.00 | 46 500.00 | | 62 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 152.00 | 5 529.00 | | 5 152.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 013.00 | 40 970.00 | | 57 013.00 |
| |
| 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 | 245 000.00 | | 10 000.00 | 245 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 255 000.00 | |
I4 DECREASES Grand Total | | | 255 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 245 000.00 | | 10 000.00 | 245 000.00 |
| |
| 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 | 1 656.00 | 1 656.00 | | 1 656.00 |
VC Group and associates | 44 559.00 | 44 559.00 | | 44 559.00 |
VH Loans with a maturity of more than one year at origin | 242 058.00 | 47 769.00 | 194 289.00 | 242 058.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 26 603.00 | | | 26 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 559.00 | 44 559.00 | | 44 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 243 714.00 | 49 425.00 | 194 289.00 | 243 714.00 |
