| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 600 000.00 | | 1 600 000.00 | 1 600 000.00 |
BZ Other receivables | 114 500.00 | | 114 500.00 | 114 500.00 |
CF Cash and cash equivalents | 1 319.00 | | 1 319.00 | 1 319.00 |
CJ TOTAL (II) | 115 819.00 | | 115 819.00 | 115 819.00 |
CO Grand total (0 to V) | 1 715 819.00 | | 1 715 819.00 | 1 715 819.00 |
CU Other investments | 1 600 000.00 | | 1 600 000.00 | 1 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | | | 60 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 323.00 | | | 153 323.00 |
DL TOTAL (I) | 213 323.00 | | | 213 323.00 |
DU Loans and Debts from Credit Institutions (3) | 1 044 036.00 | | | 1 044 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | 457 499.00 | | | 457 499.00 |
DX Trade payables and related accounts | 959.00 | | | 959.00 |
EC TOTAL (IV) | 1 502 496.00 | | | 1 502 496.00 |
EE Grand total (I to V) | 1 715 819.00 | | | 1 715 819.00 |
EG Accrued income and payables due within one year | 447 470.00 | | | 447 470.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 831.00 | |
GF Total Operating Expenses (II) | | | 31 831.00 | |
GG - OPERATING RESULT (I - II) | | | -31 831.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 14 845.00 | |
GU Total financial expenses (VI) | | | 14 845.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 185 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 153 323.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 200 000.00 | | | 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 676.00 | | | 46 676.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 153 323.00 | | | 153 323.00 |
| |
| 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 | | 1 600 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 1 600 000.00 | |
I4 DECREASES Grand Total | | | 1 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 1 600 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 200 000.00 | 27 642.00 | 113 644.00 | 200 000.00 |
8B Suppliers and Related Accounts | 959.00 | 959.00 | | 959.00 |
VH Loans with a maturity of more than one year at origin | 1 044 037.00 | 161 369.00 | 637 669.00 | 1 044 037.00 |
VI Group and Associates | 257 500.00 | 257 500.00 | | 257 500.00 |
VJ Loans taken out during the year | 1 316 000.00 | | | 1 316 000.00 |
VK Loans repaid during the year | 78 228.00 | | | 78 228.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 114 500.00 | 114 500.00 | | 114 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 500.00 | 114 500.00 | | 114 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 502 496.00 | 447 471.00 | 751 312.00 | 1 502 496.00 |
