| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BJ TOTAL (I) | 97 540.00 | | 97 540.00 | 97 540.00 |
CF Cash and cash equivalents | 2 108.00 | | 2 108.00 | 2 108.00 |
CJ TOTAL (II) | 2 108.00 | | 2 108.00 | 2 108.00 |
CO Grand total (0 to V) | 99 648.00 | | 99 648.00 | 99 648.00 |
CU Other investments | 97 500.00 | | 97 500.00 | 97 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 8 781.00 | | | 8 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 596.00 | 8 881.00 | | 9 596.00 |
DL TOTAL (I) | 19 477.00 | 9 881.00 | | 19 477.00 |
DU Loans and Debts from Credit Institutions (3) | 78 100.00 | 87 800.00 | | 78 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 749.00 | 1 749.00 | | 1 749.00 |
DX Trade payables and related accounts | 322.00 | 314.00 | | 322.00 |
EC TOTAL (IV) | 80 171.00 | 89 863.00 | | 80 171.00 |
EE Grand total (I to V) | 99 648.00 | 99 744.00 | | 99 648.00 |
EG Accrued income and payables due within one year | 11 921.00 | 89 863.00 | | 11 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 405.00 | |
GF Total Operating Expenses (II) | | | 1 405.00 | |
GG - OPERATING RESULT (I - II) | | | -1 405.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 000.00 | |
GP Total financial income (V) | | | 11 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 000.00 | 11 000.00 | | 11 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 405.00 | 2 119.00 | | 1 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 596.00 | 8 881.00 | | 9 596.00 |
| |
| 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 | 97 540.00 | | | 97 540.00 |
I3 DECREASES Total Financial Fixed Assets | | | 97 540.00 | |
I4 DECREASES Grand Total | | | 97 540.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 97 540.00 | | | 97 540.00 |
| |
| 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 | 322.00 | 322.00 | | 322.00 |
VH Loans with a maturity of more than one year at origin | 78 100.00 | 9 850.00 | 39 000.00 | 78 100.00 |
VI Group and Associates | 1 749.00 | 1 749.00 | | 1 749.00 |
VK Loans repaid during the year | 9 750.00 | | | 9 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 171.00 | 11 921.00 | 39 000.00 | 80 171.00 |
