| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 220 000.00 | | 220 000.00 | 220 000.00 |
CF Cash and cash equivalents | 1 782.00 | | 1 782.00 | 1 782.00 |
CJ TOTAL (II) | 1 782.00 | | 1 782.00 | 1 782.00 |
CO Grand total (0 to V) | 221 782.00 | | 221 782.00 | 221 782.00 |
CU Other investments | 220 000.00 | | 220 000.00 | 220 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 143 177.00 | 122 157.00 | | 143 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 030.00 | 21 020.00 | | 22 030.00 |
DL TOTAL (I) | 170 707.00 | 148 677.00 | | 170 707.00 |
DU Loans and Debts from Credit Institutions (3) | 47 898.00 | 71 320.00 | | 47 898.00 |
DX Trade payables and related accounts | 3 177.00 | 3 333.00 | | 3 177.00 |
EC TOTAL (IV) | 51 075.00 | 74 653.00 | | 51 075.00 |
EE Grand total (I to V) | 221 782.00 | 223 330.00 | | 221 782.00 |
EG Accrued income and payables due within one year | 27 191.00 | 27 237.00 | | 27 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 153.00 | |
GF Total Operating Expenses (II) | | | 4 153.00 | |
GG - OPERATING RESULT (I - II) | | | -4 153.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 000.00 | |
GP Total financial income (V) | | | 27 000.00 | |
GR Interest and similar expenses | | | 817.00 | |
GU Total financial expenses (VI) | | | 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 000.00 | 27 000.00 | | 27 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 970.00 | 5 980.00 | | 4 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 030.00 | 21 020.00 | | 22 030.00 |
| |
| 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 | 220 000.00 | | | 220 000.00 |
I4 DECREASES Grand Total | | | 220 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 220 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 220 000.00 | | | 220 000.00 |
| |
| 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 | 3 177.00 | 3 177.00 | | 3 177.00 |
VG Loans with a maturity of up to one year at origin | 481.00 | 481.00 | | 481.00 |
VH Loans with a maturity of more than one year at origin | 47 417.00 | 23 533.00 | 23 884.00 | 47 417.00 |
VK Loans repaid during the year | 23 188.00 | | | 23 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 075.00 | 27 191.00 | 23 884.00 | 51 075.00 |
