| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 120 000.00 | | 120 000.00 | 120 000.00 |
CF Cash and cash equivalents | 48 339.00 | | 48 339.00 | 48 339.00 |
CJ TOTAL (II) | 48 339.00 | | 48 339.00 | 48 339.00 |
CO Grand total (0 to V) | 168 339.00 | | 168 339.00 | 168 339.00 |
CU Other investments | 120 000.00 | | 120 000.00 | 120 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -5 163.00 | | | -5 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 699.00 | -5 163.00 | | 36 699.00 |
DL TOTAL (I) | 51 535.00 | 14 836.00 | | 51 535.00 |
DU Loans and Debts from Credit Institutions (3) | 67 978.00 | 87 433.00 | | 67 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 497.00 | 51 497.00 | | 46 497.00 |
DX Trade payables and related accounts | 2 328.00 | 1 140.00 | | 2 328.00 |
EC TOTAL (IV) | 116 803.00 | 140 071.00 | | 116 803.00 |
EE Grand total (I to V) | 168 339.00 | 154 908.00 | | 168 339.00 |
EG Accrued income and payables due within one year | 68 799.00 | 72 218.00 | | 68 799.00 |
EI Including equity loans | 46 497.00 | | | 46 497.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 308.00 | |
GF Total Operating Expenses (II) | | | 1 308.00 | |
GG - OPERATING RESULT (I - II) | | | -1 308.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GR Interest and similar expenses | | | 1 992.00 | |
GU Total financial expenses (VI) | | | 1 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 000.00 | | | 40 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 300.00 | 5 163.00 | | 3 300.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 699.00 | -5 163.00 | | 36 699.00 |
| |
| 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 | 120 000.00 | | | 120 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 120 000.00 | |
I4 DECREASES Grand Total | | | 120 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 120 000.00 | | | 120 000.00 |
| |
| 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 | 2 328.00 | 2 328.00 | | 2 328.00 |
VH Loans with a maturity of more than one year at origin | 67 978.00 | 19 973.00 | 48 004.00 | 67 978.00 |
VI Group and Associates | 46 497.00 | 46 497.00 | | 46 497.00 |
VK Loans repaid during the year | 19 426.00 | | | 19 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 803.00 | 68 799.00 | 48 004.00 | 116 803.00 |
