| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 74 000.00 | | 74 000.00 | 74 000.00 |
BZ Other receivables | 25 099.00 | | 25 099.00 | 25 099.00 |
CF Cash and cash equivalents | 714.00 | | 714.00 | 714.00 |
CJ TOTAL (II) | 25 813.00 | | 25 813.00 | 25 813.00 |
CO Grand total (0 to V) | 99 813.00 | | 99 813.00 | 99 813.00 |
CU Other investments | 74 000.00 | | 74 000.00 | 74 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | 350.00 | | 350.00 |
DG Other reserves | 28 082.00 | 13 641.00 | | 28 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 731.00 | 19 141.00 | | 18 731.00 |
DL TOTAL (I) | 50 663.00 | 36 632.00 | | 50 663.00 |
DU Loans and Debts from Credit Institutions (3) | 47 482.00 | 63 054.00 | | 47 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 900.00 | | |
DX Trade payables and related accounts | 1 668.00 | 3 192.00 | | 1 668.00 |
EC TOTAL (IV) | 49 150.00 | 67 146.00 | | 49 150.00 |
EE Grand total (I to V) | 99 813.00 | 103 778.00 | | 99 813.00 |
EG Accrued income and payables due within one year | 17 367.00 | 19 791.00 | | 17 367.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 255.00 | |
GF Total Operating Expenses (II) | | | 2 255.00 | |
GG - OPERATING RESULT (I - II) | | | -2 255.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 500.00 | |
GP Total financial income (V) | | | 21 500.00 | |
GR Interest and similar expenses | | | 514.00 | |
GU Total financial expenses (VI) | | | 514.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 731.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 500.00 | 21 500.00 | | 21 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 769.00 | 2 359.00 | | 2 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 731.00 | 19 141.00 | | 18 731.00 |
| |
| 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 | 72 500.00 | | 1 500.00 | 72 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 74 000.00 | |
I4 DECREASES Grand Total | | | 74 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 72 500.00 | | 1 500.00 | 72 500.00 |
| |
| 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 | 1 668.00 | 1 668.00 | | 1 668.00 |
VC Group and associates | 25 099.00 | 25 099.00 | | 25 099.00 |
VH Loans with a maturity of more than one year at origin | 47 482.00 | 15 699.00 | 31 783.00 | 47 482.00 |
VK Loans repaid during the year | 15 572.00 | | | 15 572.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 099.00 | 25 099.00 | | 25 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 150.00 | 17 367.00 | 31 783.00 | 49 150.00 |
