| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
BZ Other receivables | 214.00 | | 214.00 | 214.00 |
CF Cash and cash equivalents | 516.00 | | 516.00 | 516.00 |
CJ TOTAL (II) | 730.00 | | 730.00 | 730.00 |
CO Grand total (0 to V) | 1 500 730.00 | | 1 500 730.00 | 1 500 730.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 4 088.00 | 4 088.00 | | 4 088.00 |
DG Other reserves | 367 224.00 | 260 239.00 | | 367 224.00 |
DH Retained earnings | -37 674.00 | -37 674.00 | | -37 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 318.00 | 106 985.00 | | 108 318.00 |
DL TOTAL (I) | 1 191 956.00 | 1 083 637.00 | | 1 191 956.00 |
DU Loans and Debts from Credit Institutions (3) | 194 565.00 | 273 510.00 | | 194 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 177.00 | 149 611.00 | | 113 177.00 |
DY Tax and social security liabilities | 1 032.00 | | | 1 032.00 |
EC TOTAL (IV) | 308 774.00 | 423 120.00 | | 308 774.00 |
EE Grand total (I to V) | 1 500 730.00 | 1 506 758.00 | | 1 500 730.00 |
EG Accrued income and payables due within one year | 308 774.00 | 423 120.00 | | 308 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 638.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 655.00 | |
GF Total Operating Expenses (II) | | | 2 293.00 | |
GG - OPERATING RESULT (I - II) | | | -2 293.00 | |
GK Income from other securities and fixed asset receivables | | | 113 000.00 | |
GP Total financial income (V) | | | 113 000.00 | |
GR Interest and similar expenses | | | 4 624.00 | |
GU Total financial expenses (VI) | | | 4 624.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 655.00 | 831.00 | | 1 655.00 |
HA Exceptional income from management transactions | 854.00 | | | 854.00 |
HD Total exceptional income (VII) | 854.00 | | | 854.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 854.00 | | | 854.00 |
HK Income tax | -1 381.00 | -1 899.00 | | -1 381.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 854.00 | 113 000.00 | | 113 854.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 536.00 | 6 015.00 | | 5 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 318.00 | 106 985.00 | | 108 318.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 70 635.00 | 70 635.00 | | 70 635.00 |
8E Income Taxes | 1 032.00 | 1 032.00 | | 1 032.00 |
VB VAT | 214.00 | 214.00 | | 214.00 |
VH Loans with a maturity of more than one year at origin | 194 565.00 | 194 565.00 | | 194 565.00 |
VI Group and Associates | 42 542.00 | 42 542.00 | | 42 542.00 |
VJ Loans taken out during the year | 4 553.00 | | | 4 553.00 |
VK Loans repaid during the year | 112 301.00 | | | 112 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214.00 | 214.00 | | 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 308 774.00 | 308 774.00 | | 308 774.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 638.00 | 660.00 | | 638.00 |
YW Business tax | | 854.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 854.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 638.00 | 660.00 | | 638.00 |
