| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 90 500.00 | | 90 500.00 | 90 500.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 612.00 | | 612.00 | 612.00 |
CJ TOTAL (II) | 612.00 | | 612.00 | 612.00 |
CO Grand total (0 to V) | 91 112.00 | | 91 112.00 | 91 112.00 |
CU Other investments | 90 500.00 | | 90 500.00 | 90 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 19 299.00 | 9 962.00 | | 19 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 715.00 | 9 337.00 | | 6 715.00 |
DL TOTAL (I) | 27 665.00 | 20 949.00 | | 27 665.00 |
DU Loans and Debts from Credit Institutions (3) | 52 430.00 | 65 378.00 | | 52 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 017.00 | 6 017.00 | | 11 017.00 |
DX Trade payables and related accounts | | 253.00 | | |
EC TOTAL (IV) | 63 447.00 | 71 648.00 | | 63 447.00 |
EE Grand total (I to V) | 91 112.00 | 92 597.00 | | 91 112.00 |
EG Accrued income and payables due within one year | 24 028.00 | 71 648.00 | | 24 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 459.00 | |
GF Total Operating Expenses (II) | | | 1 459.00 | |
GG - OPERATING RESULT (I - II) | | | -1 459.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 500.00 | |
GP Total financial income (V) | | | 8 500.00 | |
GR Interest and similar expenses | | | 325.00 | |
GU Total financial expenses (VI) | | | 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 174.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 500.00 | 11 000.00 | | 8 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 784.00 | 1 662.00 | | 1 784.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 715.00 | 9 337.00 | | 6 715.00 |
| |
| 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 | 90 500.00 | | | 90 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90 500.00 | |
I4 DECREASES Grand Total | | | 90 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 90 500.00 | | | 90 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 52 430.00 | 13 011.00 | 39 418.00 | 52 430.00 |
VI Group and Associates | 11 017.00 | 11 017.00 | | 11 017.00 |
VK Loans repaid during the year | 12 948.00 | | | 12 948.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 447.00 | 24 028.00 | 39 418.00 | 63 447.00 |
