| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 549 590.00 | | 549 590.00 | 549 590.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 46 756.00 | | 46 756.00 | 46 756.00 |
CJ TOTAL (II) | 46 756.00 | | 46 756.00 | 46 756.00 |
CO Grand total (0 to V) | 596 346.00 | | 596 346.00 | 596 346.00 |
CU Other investments | 549 590.00 | | 549 590.00 | 549 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 126 644.00 | | | 126 644.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 961.00 | 146 644.00 | | 87 961.00 |
DL TOTAL (I) | 236 604.00 | 168 644.00 | | 236 604.00 |
DU Loans and Debts from Credit Institutions (3) | 230 364.00 | 287 205.00 | | 230 364.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128 921.00 | 155 368.00 | | 128 921.00 |
DX Trade payables and related accounts | 456.00 | 350.00 | | 456.00 |
EC TOTAL (IV) | 359 741.00 | 442 923.00 | | 359 741.00 |
EE Grand total (I to V) | 596 346.00 | 611 567.00 | | 596 346.00 |
EG Accrued income and payables due within one year | 13 291.00 | 88 382.00 | | 13 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 977.00 | |
GF Total Operating Expenses (II) | | | 977.00 | |
GG - OPERATING RESULT (I - II) | | | -977.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 369.00 | |
GP Total financial income (V) | | | 90 369.00 | |
GR Interest and similar expenses | | | 1 431.00 | |
GU Total financial expenses (VI) | | | 1 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 961.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 90 369.00 | 149 888.00 | | 90 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 408.00 | 3 244.00 | | 2 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 961.00 | 146 644.00 | | 87 961.00 |
| |
| 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 | 549 590.00 | | | 549 590.00 |
I3 DECREASES Total Financial Fixed Assets | | | 549 590.00 | |
I4 DECREASES Grand Total | | | 549 590.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 549 590.00 | | | 549 590.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 236.00 | 236.00 | | 236.00 |
8B Suppliers and Related Accounts | 456.00 | 456.00 | | 456.00 |
VG Loans with a maturity of up to one year at origin | 114 799.00 | 114 799.00 | | 114 799.00 |
VH Loans with a maturity of more than one year at origin | 115 565.00 | 115 565.00 | | 115 565.00 |
VI Group and Associates | 128 685.00 | 128 685.00 | | 128 685.00 |
VK Loans repaid during the year | 57 139.00 | | | 57 139.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 359 741.00 | 359 741.00 | | 359 741.00 |
