| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 287 360.00 | | 287 360.00 | 287 360.00 |
CF Cash and cash equivalents | 4 475.00 | | 4 475.00 | 4 475.00 |
CJ TOTAL (II) | 4 475.00 | | 4 475.00 | 4 475.00 |
CO Grand total (0 to V) | 291 835.00 | | 291 835.00 | 291 835.00 |
CU Other investments | 287 360.00 | | 287 360.00 | 287 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 153 624.00 | 112 911.00 | | 153 624.00 |
DH Retained earnings | 4 427.00 | 4 427.00 | | 4 427.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 001.00 | 40 714.00 | | 41 001.00 |
DL TOTAL (I) | 204 553.00 | 163 551.00 | | 204 553.00 |
DU Loans and Debts from Credit Institutions (3) | 73 737.00 | 119 332.00 | | 73 737.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 546.00 | 30 500.00 | | 13 546.00 |
EC TOTAL (IV) | 87 283.00 | 149 832.00 | | 87 283.00 |
EE Grand total (I to V) | 291 835.00 | 313 383.00 | | 291 835.00 |
EG Accrued income and payables due within one year | 87 283.00 | 149 832.00 | | 87 283.00 |
EI Including equity loans | 13 546.00 | | | 13 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 826.00 | |
GF Total Operating Expenses (II) | | | 2 826.00 | |
GG - OPERATING RESULT (I - II) | | | -2 826.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 1 172.00 | |
GU Total financial expenses (VI) | | | 1 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 000.00 | 45 000.00 | | 45 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 999.00 | 4 286.00 | | 3 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 001.00 | 40 714.00 | | 41 001.00 |
| |
| 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 | 287 360.00 | | | 287 360.00 |
I3 DECREASES Total Financial Fixed Assets | | | 287 360.00 | |
I4 DECREASES Grand Total | | | 287 360.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 287 360.00 | | | 287 360.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 73 737.00 | 73 737.00 | | 73 737.00 |
VI Group and Associates | 13 546.00 | 13 546.00 | | 13 546.00 |
VK Loans repaid during the year | 45 595.00 | | | 45 595.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 283.00 | 87 283.00 | | 87 283.00 |
