| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 683 108.00 | 341 554.00 | 341 554.00 | 683 108.00 |
CF Cash and cash equivalents | 29 226.00 | | 29 226.00 | 29 226.00 |
CJ TOTAL (II) | 29 226.00 | | 29 226.00 | 29 226.00 |
CO Grand total (0 to V) | 712 334.00 | 341 554.00 | 370 780.00 | 712 334.00 |
CU Other investments | 683 108.00 | 341 554.00 | 341 554.00 | 683 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 3 743.00 | | | 3 743.00 |
DG Other reserves | 71 121.00 | | | 71 121.00 |
DH Retained earnings | -278 900.00 | | | -278 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 588.00 | | | 64 588.00 |
DL TOTAL (I) | 10 553.00 | | | 10 553.00 |
DU Loans and Debts from Credit Institutions (3) | 171 428.00 | | | 171 428.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186 818.00 | | | 186 818.00 |
DX Trade payables and related accounts | 1 980.00 | | | 1 980.00 |
EC TOTAL (IV) | 360 227.00 | | | 360 227.00 |
EE Grand total (I to V) | 370 780.00 | | | 370 780.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 161.00 | |
GF Total Operating Expenses (II) | | | 2 161.00 | |
GG - OPERATING RESULT (I - II) | | | -2 160.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 3 249.00 | |
GU Total financial expenses (VI) | | | 3 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 70 000.00 | | | 70 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 411.00 | | | 5 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 588.00 | | | 64 588.00 |
| |
| 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 | 683 108.00 | | | 683 108.00 |
I3 DECREASES Total Financial Fixed Assets | | | 683 108.00 | |
I4 DECREASES Grand Total | | | 683 108.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 683 108.00 | | | 683 108.00 |
| |
| 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 | 1 980.00 | 1 980.00 | | 1 980.00 |
VH Loans with a maturity of more than one year at origin | 171 429.00 | 57 143.00 | 114 286.00 | 171 429.00 |
VI Group and Associates | 186 819.00 | 186 819.00 | | 186 819.00 |
VK Loans repaid during the year | 57 143.00 | | | 57 143.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 360 227.00 | 245 941.00 | 114 286.00 | 360 227.00 |
