| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350 000.00 | | 350 000.00 | 350 000.00 |
BZ Other receivables | 2 882.00 | | 2 882.00 | 2 882.00 |
CF Cash and cash equivalents | 60 415.00 | | 60 415.00 | 60 415.00 |
CJ TOTAL (II) | 63 297.00 | | 63 297.00 | 63 297.00 |
CO Grand total (0 to V) | 413 297.00 | | 413 297.00 | 413 297.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | | | 70 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 433.00 | | | 33 433.00 |
DL TOTAL (I) | 103 433.00 | | | 103 433.00 |
DU Loans and Debts from Credit Institutions (3) | 307 644.00 | | | 307 644.00 |
DX Trade payables and related accounts | 2 220.00 | | | 2 220.00 |
EC TOTAL (IV) | 309 864.00 | | | 309 864.00 |
EE Grand total (I to V) | 413 297.00 | | | 413 297.00 |
EG Accrued income and payables due within one year | 51 116.00 | | | 51 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 586.00 | |
GF Total Operating Expenses (II) | | | 23 586.00 | |
GG - OPERATING RESULT (I - II) | | | -23 586.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 000.00 | |
GP Total financial income (V) | | | 61 000.00 | |
GR Interest and similar expenses | | | 3 982.00 | |
GU Total financial expenses (VI) | | | 3 982.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 000.00 | | | 61 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 567.00 | | | 27 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 433.00 | | | 33 433.00 |
| |
| 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 | | | 350 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 350 000.00 | |
I4 DECREASES Grand Total | | | 350 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 350 000.00 | |
| |
| 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 | 2 220.00 | 2 220.00 | | 2 220.00 |
VB VAT | 2 882.00 | 2 882.00 | | 2 882.00 |
VG Loans with a maturity of up to one year at origin | 307 644.00 | 48 896.00 | 200 773.00 | 307 644.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VK Loans repaid during the year | 42 356.00 | | | 42 356.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 882.00 | 2 882.00 | | 2 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 309 864.00 | 51 116.00 | 200 773.00 | 309 864.00 |
