| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 276 000.00 | | 276 000.00 | 276 000.00 |
BZ Other receivables | 942.00 | | 942.00 | 942.00 |
CF Cash and cash equivalents | 35 723.00 | | 35 723.00 | 35 723.00 |
CJ TOTAL (II) | 36 665.00 | | 36 665.00 | 36 665.00 |
CO Grand total (0 to V) | 312 665.00 | | 312 665.00 | 312 665.00 |
CU Other investments | 276 000.00 | | 276 000.00 | 276 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 190 000.00 | | | 190 000.00 |
DD Legal reserve (1) | 19 000.00 | | | 19 000.00 |
DH Retained earnings | 4 605.00 | | | 4 605.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 118.00 | | | 17 118.00 |
DL TOTAL (I) | 230 722.00 | | | 230 722.00 |
DU Loans and Debts from Credit Institutions (3) | 72 380.00 | | | 72 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 763.00 | | | 7 763.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 81 942.00 | | | 81 942.00 |
EE Grand total (I to V) | 312 665.00 | | | 312 665.00 |
EG Accrued income and payables due within one year | 22 069.00 | | | 22 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 763.00 | |
GF Total Operating Expenses (II) | | | 1 764.00 | |
GG - OPERATING RESULT (I - II) | | | -1 763.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 800.00 | |
GP Total financial income (V) | | | 19 800.00 | |
GR Interest and similar expenses | | | 919.00 | |
GU Total financial expenses (VI) | | | 919.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 881.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 800.00 | | | 19 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 683.00 | | | 2 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 118.00 | | | 17 118.00 |
| |
| 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 | 276 000.00 | | | 276 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 276 000.00 | |
I4 DECREASES Grand Total | | | 276 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 276 000.00 | | | 276 000.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 942.00 | 942.00 | | 942.00 |
VH Loans with a maturity of more than one year at origin | 72 380.00 | 12 506.00 | 59 874.00 | 72 380.00 |
VI Group and Associates | 7 763.00 | 7 763.00 | | 7 763.00 |
VK Loans repaid during the year | 11 386.00 | | | 11 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 942.00 | 942.00 | | 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 942.00 | 22 069.00 | 59 874.00 | 81 942.00 |
