| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 210 000.00 | | 210 000.00 | 210 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 86 938.00 | | 86 938.00 | 86 938.00 |
CJ TOTAL (II) | 86 938.00 | | 86 938.00 | 86 938.00 |
CO Grand total (0 to V) | 296 938.00 | | 296 938.00 | 296 938.00 |
CU Other investments | 210 000.00 | | 210 000.00 | 210 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DD Legal reserve (1) | 383.00 | | | 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 857.00 | 383.00 | | 19 857.00 |
DL TOTAL (I) | 125 240.00 | 105 383.00 | | 125 240.00 |
DU Loans and Debts from Credit Institutions (3) | 116 594.00 | 129 000.00 | | 116 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 797.00 | 5 000.00 | | 53 797.00 |
DX Trade payables and related accounts | 1 307.00 | 1 243.00 | | 1 307.00 |
EC TOTAL (IV) | 171 698.00 | 135 243.00 | | 171 698.00 |
EE Grand total (I to V) | 296 938.00 | 240 626.00 | | 296 938.00 |
EG Accrued income and payables due within one year | 74 616.00 | 19 165.00 | | 74 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | 1 500.00 | |
FR Total operating income (I) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 2 060.00 | |
GF Total Operating Expenses (II) | | | 2 060.00 | |
GG - OPERATING RESULT (I - II) | | | -560.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 000.00 | |
GP Total financial income (V) | | | 22 000.00 | |
GR Interest and similar expenses | | | 1 583.00 | |
GU Total financial expenses (VI) | | | 1 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 417.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 500.00 | 7 515.00 | | 23 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 643.00 | 7 132.00 | | 3 643.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 857.00 | 383.00 | | 19 857.00 |
| |
| 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 | 210 000.00 | | | 210 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210 000.00 | |
I4 DECREASES Grand Total | | | 210 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 210 000.00 | | | 210 000.00 |
| |
| 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 | 1 307.00 | 1 307.00 | | 1 307.00 |
VH Loans with a maturity of more than one year at origin | 116 594.00 | 19 512.00 | 79 627.00 | 116 594.00 |
VI Group and Associates | 53 797.00 | 53 797.00 | | 53 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 698.00 | 74 616.00 | 79 627.00 | 171 698.00 |
