| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 362 265.00 | | 362 265.00 | 362 265.00 |
CF Cash and cash equivalents | 10 979.00 | | 10 979.00 | 10 979.00 |
CJ TOTAL (II) | 10 979.00 | | 10 979.00 | 10 979.00 |
CO Grand total (0 to V) | 373 244.00 | | 373 244.00 | 373 244.00 |
CP Shares due in less than one year | 2 250.00 | | | 2 250.00 |
CU Other investments | 360 000.00 | | 360 000.00 | 360 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 020.00 | 180 020.00 | | 180 020.00 |
DD Legal reserve (1) | 18 002.00 | | | 18 002.00 |
DG Other reserves | 15 913.00 | | | 15 913.00 |
DH Retained earnings | | -8 969.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 576.00 | 42 884.00 | | 25 576.00 |
DL TOTAL (I) | 239 512.00 | 213 935.00 | | 239 512.00 |
DU Loans and Debts from Credit Institutions (3) | 90 506.00 | 112 520.00 | | 90 506.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 226.00 | 45 348.00 | | 43 226.00 |
DX Trade payables and related accounts | | 1 304.00 | | |
EC TOTAL (IV) | 133 732.00 | 159 172.00 | | 133 732.00 |
EE Grand total (I to V) | 373 244.00 | 373 108.00 | | 373 244.00 |
EG Accrued income and payables due within one year | 66 476.00 | 69 695.00 | | 66 476.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 845.00 | |
GF Total Operating Expenses (II) | | | 1 845.00 | |
GG - OPERATING RESULT (I - II) | | | -1 845.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 2 577.00 | |
GU Total financial expenses (VI) | | | 2 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 422.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 48 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 423.00 | 5 115.00 | | 4 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 576.00 | 42 884.00 | | 25 576.00 |
| |
| 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 | 362 265.00 | | | 362 265.00 |
I3 DECREASES Total Financial Fixed Assets | | | 362 265.00 | |
I4 DECREASES Grand Total | | | 362 265.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 362 265.00 | | | 362 265.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
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 | 90 506.00 | 23 250.00 | 67 256.00 | 90 506.00 |
VI Group and Associates | 43 226.00 | 43 226.00 | | 43 226.00 |
VK Loans repaid during the year | 21 860.00 | | | 21 860.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 250.00 | 2 250.00 | | 2 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 732.00 | 66 476.00 | 67 256.00 | 133 732.00 |
