| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 470 000.00 | | 470 000.00 | 470 000.00 |
BZ Other receivables | 70 305.00 | | 70 305.00 | 70 305.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 70 305.00 | | 70 305.00 | 70 305.00 |
CO Grand total (0 to V) | 540 305.00 | | 540 305.00 | 540 305.00 |
CU Other investments | 470 000.00 | | 470 000.00 | 470 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 2 014.00 | | | 2 014.00 |
DG Other reserves | 38 277.00 | | | 38 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 066.00 | 40 292.00 | | 63 066.00 |
DL TOTAL (I) | 153 359.00 | 90 292.00 | | 153 359.00 |
DU Loans and Debts from Credit Institutions (3) | 385 209.00 | 404 800.00 | | 385 209.00 |
DX Trade payables and related accounts | 1 737.00 | 1 236.00 | | 1 737.00 |
EC TOTAL (IV) | 386 946.00 | 406 036.00 | | 386 946.00 |
EE Grand total (I to V) | 540 305.00 | 496 328.00 | | 540 305.00 |
EG Accrued income and payables due within one year | 114 571.00 | 67 162.00 | | 114 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 094.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 094.00 | |
GG - OPERATING RESULT (I - II) | | | -3 094.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 3 838.00 | |
GU Total financial expenses (VI) | | | 3 838.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | 70 000.00 | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 933.00 | 29 707.00 | | 6 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 066.00 | 40 292.00 | | 63 066.00 |
| |
| 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 | 470 000.00 | | | 470 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 470 000.00 | |
I4 DECREASES Grand Total | | | 470 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 470 000.00 | | | 470 000.00 |
| |
| 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 | 1 737.00 | 1 737.00 | | 1 737.00 |
VG Loans with a maturity of up to one year at origin | 45.00 | 45.00 | | 45.00 |
VH Loans with a maturity of more than one year at origin | 385 164.00 | 112 790.00 | 272 374.00 | 385 164.00 |
VS Prepaid expenses | 70 305.00 | 70 305.00 | | 70 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 305.00 | 70 305.00 | | 70 305.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 386 946.00 | 114 572.00 | 272 374.00 | 386 946.00 |
