| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 178 000.00 | | 178 000.00 | 178 000.00 |
CF Cash and cash equivalents | 8 094.00 | | 8 094.00 | 8 094.00 |
CJ TOTAL (II) | 8 094.00 | | 8 094.00 | 8 094.00 |
CO Grand total (0 to V) | 186 094.00 | | 186 094.00 | 186 094.00 |
CU Other investments | 178 000.00 | | 178 000.00 | 178 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 200.00 | | | 72 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 983.00 | | | 9 983.00 |
DL TOTAL (I) | 82 183.00 | | | 82 183.00 |
DU Loans and Debts from Credit Institutions (3) | 99 298.00 | | | 99 298.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121.00 | | | 121.00 |
DX Trade payables and related accounts | 4 492.00 | | | 4 492.00 |
EC TOTAL (IV) | 103 911.00 | | | 103 911.00 |
EE Grand total (I to V) | 186 094.00 | | | 186 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 022.00 | |
FX Taxes, duties, and similar payments | | | 2 915.00 | |
GF Total Operating Expenses (II) | | | 10 938.00 | |
GG - OPERATING RESULT (I - II) | | | -10 938.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 089.00 | |
GP Total financial income (V) | | | 22 089.00 | |
GR Interest and similar expenses | | | 1 169.00 | |
GU Total financial expenses (VI) | | | 1 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 089.00 | | | 22 089.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 106.00 | | | 12 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 983.00 | | | 9 983.00 |
| |
| 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 | | | 178 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 178 000.00 | |
I4 DECREASES Grand Total | | | 178 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 178 000.00 | |
| |
| 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 | 4 492.00 | 4 492.00 | | 4 492.00 |
VG Loans with a maturity of up to one year at origin | 166.00 | 166.00 | | 166.00 |
VH Loans with a maturity of more than one year at origin | 99 253.00 | 14 723.00 | 60 536.00 | 99 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 911.00 | 19 381.00 | 60 536.00 | 103 911.00 |
