| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 280 000.00 | | 280 000.00 | 280 000.00 |
CF Cash and cash equivalents | 6 192.00 | | 6 192.00 | 6 192.00 |
CJ TOTAL (II) | 6 192.00 | | 6 192.00 | 6 192.00 |
CO Grand total (0 to V) | 286 192.00 | | 286 192.00 | 286 192.00 |
CS Evaluated investments - equity method | 280 000.00 | | 280 000.00 | 280 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 764.00 | | | 34 764.00 |
DL TOTAL (I) | 36 264.00 | | | 36 264.00 |
DU Loans and Debts from Credit Institutions (3) | 247 966.00 | | | 247 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | 382.00 | | | 382.00 |
DX Trade payables and related accounts | 1 580.00 | | | 1 580.00 |
EC TOTAL (IV) | 249 928.00 | | | 249 928.00 |
EE Grand total (I to V) | 286 192.00 | | | 286 192.00 |
EI Including equity loans | 382.00 | | | 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 469.00 | |
GF Total Operating Expenses (II) | | | 13 469.00 | |
GG - OPERATING RESULT (I - II) | | | -13 469.00 | |
GP Total financial income (V) | | | 49 963.00 | |
GU Total financial expenses (VI) | | | 1 729.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 963.00 | | | 49 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 199.00 | | | 15 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 764.00 | | | 34 764.00 |
| |
| 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 | | | 280 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 280 000.00 | |
I4 DECREASES Grand Total | | | 280 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 280 000.00 | |
| |
| 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 | 1 580.00 | 1 580.00 | | 1 580.00 |
8K Other liabilities (including liabilities related to repo transactions) | 371.00 | 371.00 | | 371.00 |
VG Loans with a maturity of up to one year at origin | 247 966.00 | 42 964.00 | 130 704.00 | 247 966.00 |
VI Group and Associates | 11.00 | 11.00 | | 11.00 |
VJ Loans taken out during the year | 290 631.00 | | | 290 631.00 |
VK Loans repaid during the year | 42 665.00 | | | 42 665.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 249 928.00 | 44 926.00 | 130 704.00 | 249 928.00 |
