| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 211 500.00 | | 1 211 500.00 | 1 211 500.00 |
CF Cash and cash equivalents | 69 813.00 | | 69 813.00 | 69 813.00 |
CH Prepaid expenses | 724.00 | | 724.00 | 724.00 |
CJ TOTAL (II) | 70 536.00 | | 70 536.00 | 70 536.00 |
CO Grand total (0 to V) | 1 282 036.00 | | 1 282 036.00 | 1 282 036.00 |
CU Other investments | 1 211 500.00 | | 1 211 500.00 | 1 211 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 300.00 | | | 180 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 840.00 | | | 36 840.00 |
DL TOTAL (I) | 217 140.00 | | | 217 140.00 |
DU Loans and Debts from Credit Institutions (3) | 981 518.00 | | | 981 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 007.00 | | | 81 007.00 |
DX Trade payables and related accounts | 2 372.00 | | | 2 372.00 |
EC TOTAL (IV) | 1 064 897.00 | | | 1 064 897.00 |
EE Grand total (I to V) | 1 282 036.00 | | | 1 282 036.00 |
EG Accrued income and payables due within one year | 231 897.00 | | | 231 897.00 |
EI Including equity loans | 81 007.00 | | | 81 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 44 093.00 | |
GF Total Operating Expenses (II) | | | 44 093.00 | |
GG - OPERATING RESULT (I - II) | | | -44 093.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 85 000.00 | |
GP Total financial income (V) | | | 85 000.00 | |
GR Interest and similar expenses | | | 4 068.00 | |
GU Total financial expenses (VI) | | | 4 068.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 85 000.00 | | | 85 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 160.00 | | | 48 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 840.00 | | | 36 840.00 |
| |
| 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 | | | 1 211 500.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 211 500.00 | |
I4 DECREASES Grand Total | | | 1 211 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 211 500.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VJ Loans taken out during the year | 1 055 500.00 | | | 1 055 500.00 |
VS Prepaid expenses | 724.00 | 724.00 | | 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 724.00 | 724.00 | | 724.00 |
