| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 410 000.00 | | 410 000.00 | 410 000.00 |
BZ Other receivables | 36 157.00 | | 36 157.00 | 36 157.00 |
CF Cash and cash equivalents | 2 237.00 | | 2 237.00 | 2 237.00 |
CJ TOTAL (II) | 38 394.00 | | 38 394.00 | 38 394.00 |
CO Grand total (0 to V) | 448 394.00 | | 448 394.00 | 448 394.00 |
CU Other investments | 410 000.00 | | 410 000.00 | 410 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -33 369.00 | | | -33 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 110.00 | -33 369.00 | | 96 110.00 |
DL TOTAL (I) | 92 741.00 | -3 369.00 | | 92 741.00 |
DU Loans and Debts from Credit Institutions (3) | 314 067.00 | 335 637.00 | | 314 067.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 738.00 | 71 871.00 | | 39 738.00 |
DX Trade payables and related accounts | 1 847.00 | 8 334.00 | | 1 847.00 |
EC TOTAL (IV) | 355 653.00 | 415 842.00 | | 355 653.00 |
EE Grand total (I to V) | 448 394.00 | 412 473.00 | | 448 394.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 405.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 405.00 | |
GG - OPERATING RESULT (I - II) | | | -2 405.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 1 485.00 | |
GU Total financial expenses (VI) | | | 1 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 98 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 890.00 | 33 369.00 | | 3 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 110.00 | -33 369.00 | | 96 110.00 |
| |
| 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 | 410 000.00 | | | 410 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 410 000.00 | |
I4 DECREASES Grand Total | | | 410 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 410 000.00 | | | 410 000.00 |
| |
| 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 | 1 847.00 | 1 847.00 | | 1 847.00 |
VC Group and associates | 36 157.00 | 36 157.00 | | 36 157.00 |
VH Loans with a maturity of more than one year at origin | 314 067.00 | 314 067.00 | | 314 067.00 |
VI Group and Associates | 39 738.00 | 39 738.00 | | 39 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 157.00 | 36 157.00 | | 36 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 355 653.00 | 355 653.00 | | 355 653.00 |
