| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 152 000.00 | | 152 000.00 | 152 000.00 |
BZ Other receivables | 72.00 | | 72.00 | 72.00 |
CF Cash and cash equivalents | 10 998.00 | | 10 998.00 | 10 998.00 |
CJ TOTAL (II) | 11 071.00 | | 11 071.00 | 11 071.00 |
CO Grand total (0 to V) | 163 071.00 | | 163 071.00 | 163 071.00 |
CU Other investments | 152 000.00 | | 152 000.00 | 152 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 4 538.00 | | | 4 538.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 260.00 | 4 738.00 | | 9 260.00 |
DL TOTAL (I) | 15 998.00 | 6 738.00 | | 15 998.00 |
DU Loans and Debts from Credit Institutions (3) | 116 673.00 | 116 319.00 | | 116 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 100.00 | 30 100.00 | | 30 100.00 |
DX Trade payables and related accounts | 299.00 | 253.00 | | 299.00 |
EC TOTAL (IV) | 147 072.00 | 146 672.00 | | 147 072.00 |
EE Grand total (I to V) | 163 071.00 | 153 411.00 | | 163 071.00 |
EG Accrued income and payables due within one year | 41 438.00 | 42 605.00 | | 41 438.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 058.00 | |
GF Total Operating Expenses (II) | | | 1 058.00 | |
GG - OPERATING RESULT (I - II) | | | -1 058.00 | |
GK Income from other securities and fixed asset receivables | | | 10 672.00 | |
GP Total financial income (V) | | | 10 672.00 | |
GR Interest and similar expenses | | | 353.00 | |
GU Total financial expenses (VI) | | | 353.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 672.00 | 10 672.00 | | 10 672.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 412.00 | 5 934.00 | | 1 412.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 260.00 | 4 738.00 | | 9 260.00 |
| |
| 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 | 152 000.00 | | | 152 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 152 000.00 | |
I4 DECREASES Grand Total | | | 152 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 152 000.00 | | | 152 000.00 |
| |
| 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 | 299.00 | 299.00 | | 299.00 |
VC Group and associates | 72.00 | 72.00 | | 72.00 |
VH Loans with a maturity of more than one year at origin | 116 673.00 | 11 039.00 | 44 895.00 | 116 673.00 |
VI Group and Associates | 30 100.00 | 30 100.00 | | 30 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72.00 | 72.00 | | 72.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 072.00 | 41 438.00 | 44 895.00 | 147 072.00 |
