| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 212 413.00 | | 212 413.00 | 212 413.00 |
BZ Other receivables | 49 827.00 | | 49 827.00 | 49 827.00 |
CF Cash and cash equivalents | 4 889.00 | | 4 889.00 | 4 889.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 54 716.00 | | 54 716.00 | 54 716.00 |
CO Grand total (0 to V) | 267 129.00 | | 267 129.00 | 267 129.00 |
CU Other investments | 212 413.00 | | 212 413.00 | 212 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 150.00 | | | 36 150.00 |
DL TOTAL (I) | 36 250.00 | | | 36 250.00 |
DU Loans and Debts from Credit Institutions (3) | 194 240.00 | | | 194 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 838.00 | | | 34 838.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 230 878.00 | | | 230 878.00 |
EE Grand total (I to V) | 267 129.00 | | | 267 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 590.00 | |
GF Total Operating Expenses (II) | | | 8 590.00 | |
GG - OPERATING RESULT (I - II) | | | -8 590.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 740.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 44 740.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 150.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 740.00 | | | 44 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 590.00 | | | 8 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 150.00 | | | 36 150.00 |
| |
| 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 | | | 212 413.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 212 413.00 | |
I4 DECREASES Grand Total | | | 212 413.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 212 413.00 | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VC Group and associates | 44 740.00 | 44 740.00 | | 44 740.00 |
VH Loans with a maturity of more than one year at origin | 194 240.00 | 13 018.00 | 52 886.00 | 194 240.00 |
VI Group and Associates | 34 838.00 | 34 838.00 | | 34 838.00 |
VJ Loans taken out during the year | 194 240.00 | | | 194 240.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 087.00 | 5 087.00 | | 5 087.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 827.00 | 49 827.00 | | 49 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 230 878.00 | 49 656.00 | 52 886.00 | 230 878.00 |
