| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 342 065.00 | | 342 065.00 | 342 065.00 |
BZ Other receivables | 25 192.00 | | 25 192.00 | 25 192.00 |
CF Cash and cash equivalents | 344.00 | | 344.00 | 344.00 |
CJ TOTAL (II) | 25 536.00 | | 25 536.00 | 25 536.00 |
CO Grand total (0 to V) | 367 602.00 | | 367 602.00 | 367 602.00 |
CU Other investments | 342 015.00 | | 342 015.00 | 342 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 000.00 | | | 115 000.00 |
DD Legal reserve (1) | 11 500.00 | | | 11 500.00 |
DG Other reserves | 113 815.00 | | | 113 815.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 763.00 | | | 36 763.00 |
DL TOTAL (I) | 277 078.00 | | | 277 078.00 |
DU Loans and Debts from Credit Institutions (3) | 50 789.00 | | | 50 789.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 775.00 | | | 38 775.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EC TOTAL (IV) | 90 524.00 | | | 90 524.00 |
EE Grand total (I to V) | 367 602.00 | | | 367 602.00 |
EG Accrued income and payables due within one year | 63 538.00 | | | 63 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 027.00 | |
GF Total Operating Expenses (II) | | | 2 027.00 | |
GG - OPERATING RESULT (I - II) | | | -2 027.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 1 210.00 | |
GU Total financial expenses (VI) | | | 1 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 237.00 | | | 3 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 763.00 | | | 36 763.00 |
| |
| 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 | 342 065.00 | | | 342 065.00 |
I3 DECREASES Total Financial Fixed Assets | | | 342 065.00 | |
I4 DECREASES Grand Total | | | 342 065.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 342 065.00 | | | 342 065.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VC Group and associates | 25 192.00 | 25 192.00 | | 25 192.00 |
VH Loans with a maturity of more than one year at origin | 50 789.00 | 23 803.00 | 26 986.00 | 50 789.00 |
VI Group and Associates | 38 775.00 | 38 775.00 | | 38 775.00 |
VK Loans repaid during the year | 28 986.00 | | | 28 986.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 192.00 | 25 192.00 | | 25 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 524.00 | 63 538.00 | 26 986.00 | 90 524.00 |
