| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 450 000.00 | | 1 450 000.00 | 1 450 000.00 |
BX Customers and related accounts | 54 000.00 | | 54 000.00 | 54 000.00 |
BZ Other receivables | 8 633.00 | | 8 633.00 | 8 633.00 |
CF Cash and cash equivalents | 1 435.00 | | 1 435.00 | 1 435.00 |
CJ TOTAL (II) | 64 068.00 | | 64 068.00 | 64 068.00 |
CO Grand total (0 to V) | 1 514 068.00 | | 1 514 068.00 | 1 514 068.00 |
CU Other investments | 1 450 000.00 | | 1 450 000.00 | 1 450 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | | | 70 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 982.00 | | | 41 982.00 |
DL TOTAL (I) | 111 982.00 | | | 111 982.00 |
DU Loans and Debts from Credit Institutions (3) | 1 233 995.00 | | | 1 233 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 500.00 | | | 156 500.00 |
DX Trade payables and related accounts | 2 002.00 | | | 2 002.00 |
DY Tax and social security liabilities | 9 589.00 | | | 9 589.00 |
EC TOTAL (IV) | 1 402 086.00 | | | 1 402 086.00 |
EE Grand total (I to V) | 1 514 068.00 | | | 1 514 068.00 |
EG Accrued income and payables due within one year | 343 319.00 | | | 343 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 000.00 | | 45 000.00 | 45 000.00 |
FJ Net sales | 45 000.00 | | 45 000.00 | 45 000.00 |
FR Total operating income (I) | | | 45 000.00 | |
FW Other purchases and external expenses | | | 67 388.00 | |
FX Taxes, duties, and similar payments | | | 1 896.00 | |
FZ Social Security Contributions | | | 382.00 | |
GF Total Operating Expenses (II) | | | 69 666.00 | |
GG - OPERATING RESULT (I - II) | | | -24 666.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72 000.00 | |
GP Total financial income (V) | | | 72 000.00 | |
GR Interest and similar expenses | | | 5 353.00 | |
GU Total financial expenses (VI) | | | 5 353.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 382.00 | | | 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 000.00 | | | 117 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 019.00 | | | 75 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 982.00 | | | 41 982.00 |
| |
| 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 | | | 1 450 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 450 000.00 | |
I4 DECREASES Grand Total | | | 1 450 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 450 000.00 | |
| |
| 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 | 2 002.00 | 2 002.00 | | 2 002.00 |
8D Social Security and Other Social Organizations | 439.00 | 439.00 | | 439.00 |
UX Other trade receivables | 54 000.00 | 54 000.00 | | 54 000.00 |
VB VAT | 4 445.00 | 4 445.00 | | 4 445.00 |
VC Group and associates | 3 289.00 | 3 289.00 | | 3 289.00 |
VG Loans with a maturity of up to one year at origin | 3 995.00 | 3 995.00 | | 3 995.00 |
VH Loans with a maturity of more than one year at origin | 1 230 000.00 | 171 233.00 | 699 784.00 | 1 230 000.00 |
VI Group and Associates | 156 500.00 | 156 500.00 | | 156 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 900.00 | 900.00 | | 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 633.00 | 62 633.00 | | 62 633.00 |
VW VAT | 9 150.00 | 9 150.00 | | 9 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 402 086.00 | 343 319.00 | 699 784.00 | 1 402 086.00 |
