| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 290 015.00 | | 290 015.00 | 290 015.00 |
BZ Other receivables | 1 668.00 | | 1 668.00 | 1 668.00 |
CF Cash and cash equivalents | 21 187.00 | | 21 187.00 | 21 187.00 |
CJ TOTAL (II) | 22 855.00 | | 22 855.00 | 22 855.00 |
CO Grand total (0 to V) | 312 870.00 | | 312 870.00 | 312 870.00 |
CU Other investments | 290 000.00 | | 290 000.00 | 290 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 222 270.00 | | | 222 270.00 |
DL TOTAL (I) | 223 270.00 | | | 223 270.00 |
DU Loans and Debts from Credit Institutions (3) | 63 530.00 | | | 63 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 908.00 | | | 23 908.00 |
DX Trade payables and related accounts | 2 161.00 | | | 2 161.00 |
EC TOTAL (IV) | 89 600.00 | | | 89 600.00 |
EE Grand total (I to V) | 312 870.00 | | | 312 870.00 |
EG Accrued income and payables due within one year | 35 935.00 | | | 35 935.00 |
EI Including equity loans | 23 908.00 | | | 23 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 993.00 | |
FX Taxes, duties, and similar payments | | | 8 135.00 | |
GF Total Operating Expenses (II) | | | 11 128.00 | |
GG - OPERATING RESULT (I - II) | | | -11 128.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 234 000.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 234 000.00 | |
GR Interest and similar expenses | | | 602.00 | |
GU Total financial expenses (VI) | | | 602.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 233 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 222 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 234 000.00 | | | 234 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 730.00 | | | 11 730.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 222 270.00 | | | 222 270.00 |
| |
| 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 | | | 290 015.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 290 015.00 | |
I4 DECREASES Grand Total | | | 290 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 290 015.00 | |
| |
| 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 | 2 161.00 | 2 161.00 | | 2 161.00 |
VH Loans with a maturity of more than one year at origin | 63 530.00 | 9 866.00 | 40 047.00 | 63 530.00 |
VI Group and Associates | 23 908.00 | 23 908.00 | | 23 908.00 |
VJ Loans taken out during the year | 70 000.00 | | | 70 000.00 |
VK Loans repaid during the year | 6 510.00 | | | 6 510.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 668.00 | 1 668.00 | | 1 668.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 668.00 | 1 668.00 | | 1 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 600.00 | 35 935.00 | 40 047.00 | 89 600.00 |
