| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 241 000.00 | | 241 000.00 | 241 000.00 |
CF Cash and cash equivalents | 251.00 | | 251.00 | 251.00 |
CJ TOTAL (II) | 251.00 | | 251.00 | 251.00 |
CO Grand total (0 to V) | 241 251.00 | | 241 251.00 | 241 251.00 |
CU Other investments | 240 000.00 | | 240 000.00 | 240 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 30 124.00 | | | 30 124.00 |
DH Retained earnings | | -2 869.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 633.00 | 33 193.00 | | 34 633.00 |
DL TOTAL (I) | 66 958.00 | 32 324.00 | | 66 958.00 |
DU Loans and Debts from Credit Institutions (3) | 172 873.00 | 206 579.00 | | 172 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 420.00 | 2 924.00 | | 420.00 |
EC TOTAL (IV) | 174 293.00 | 209 503.00 | | 174 293.00 |
EE Grand total (I to V) | 241 251.00 | 241 827.00 | | 241 251.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 111.00 | |
GF Total Operating Expenses (II) | | | 1 111.00 | |
GG - OPERATING RESULT (I - II) | | | -1 111.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 500.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 37 500.00 | |
GR Interest and similar expenses | | | 1 756.00 | |
GU Total financial expenses (VI) | | | 1 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 744.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 500.00 | 37 500.00 | | 37 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 867.00 | 4 307.00 | | 2 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 633.00 | 33 193.00 | | 34 633.00 |
| |
| 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 | 240 000.00 | | 1 000.00 | 240 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 241 000.00 | |
I4 DECREASES Grand Total | | | 241 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 000.00 | | 1 000.00 | 240 000.00 |
| |
| 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 | 420.00 | 420.00 | | 420.00 |
UL Receivables related to investments | 1 000.00 | 1 000.00 | | 1 000.00 |
VH Loans with a maturity of more than one year at origin | 173 646.00 | 33 992.00 | 138 881.00 | 173 646.00 |
VI Group and Associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VK Loans repaid during the year | 33 705.00 | | | 33 705.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 175 066.00 | 35 412.00 | 138 881.00 | 175 066.00 |
