| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 533 000.00 | | 533 000.00 | 533 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 853.00 | | 853.00 | 853.00 |
CJ TOTAL (II) | 853.00 | | 853.00 | 853.00 |
CO Grand total (0 to V) | 533 853.00 | | 533 853.00 | 533 853.00 |
CU Other investments | 533 000.00 | | 533 000.00 | 533 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 443 604.00 | 427 461.00 | | 443 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 612.00 | 16 143.00 | | -5 612.00 |
DL TOTAL (I) | 439 092.00 | 444 704.00 | | 439 092.00 |
DU Loans and Debts from Credit Institutions (3) | 11 395.00 | 24 676.00 | | 11 395.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 521.00 | 64 110.00 | | 80 521.00 |
DX Trade payables and related accounts | 2 844.00 | 1 570.00 | | 2 844.00 |
DY Tax and social security liabilities | | 381.00 | | |
EC TOTAL (IV) | 94 761.00 | 90 737.00 | | 94 761.00 |
EE Grand total (I to V) | 533 853.00 | 535 441.00 | | 533 853.00 |
EG Accrued income and payables due within one year | 94 761.00 | 90 737.00 | | 94 761.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 538.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 699.00 | |
GF Total Operating Expenses (II) | | | 3 699.00 | |
GG - OPERATING RESULT (I - II) | | | -3 699.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 913.00 | |
GU Total financial expenses (VI) | | | 1 913.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -2 060.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 20 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 612.00 | 3 857.00 | | 5 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 612.00 | 16 143.00 | | -5 612.00 |
| |
| 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 | 533 000.00 | | | 533 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 533 000.00 | |
I4 DECREASES Grand Total | | | 533 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 533 000.00 | | | 533 000.00 |
| |
| 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 | 2 844.00 | 2 844.00 | | 2 844.00 |
VH Loans with a maturity of more than one year at origin | 11 395.00 | 11 395.00 | | 11 395.00 |
VI Group and Associates | 80 521.00 | 80 521.00 | | 80 521.00 |
VK Loans repaid during the year | 12 575.00 | | | 12 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 761.00 | 94 761.00 | | 94 761.00 |
