| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 31 860.00 | | 31 860.00 | 31 860.00 |
BJ TOTAL (I) | 31 860.00 | | 31 860.00 | 31 860.00 |
BZ Other receivables | 10 570.00 | | 10 570.00 | 10 570.00 |
CF Cash and cash equivalents | 860.00 | | 860.00 | 860.00 |
CJ TOTAL (II) | 11 431.00 | | 11 431.00 | 11 431.00 |
CO Grand total (0 to V) | 43 291.00 | | 43 291.00 | 43 291.00 |
| |
| 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) | 103.00 | | | 103.00 |
DL TOTAL (I) | 1 103.00 | | | 1 103.00 |
DU Loans and Debts from Credit Institutions (3) | 31 540.00 | | | 31 540.00 |
DX Trade payables and related accounts | 780.00 | | | 780.00 |
DY Tax and social security liabilities | 267.00 | | | 267.00 |
EA Other liabilities | 9 600.00 | | | 9 600.00 |
EC TOTAL (IV) | 42 187.00 | | | 42 187.00 |
EE Grand total (I to V) | 43 291.00 | | | 43 291.00 |
EG Accrued income and payables due within one year | 42 187.00 | | | 42 187.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 101.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 103.00 | |
GG - OPERATING RESULT (I - II) | | | -4 103.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 500.00 | |
GL Other interest and similar income | | | 33.00 | |
GP Total financial income (V) | | | 4 533.00 | |
GR Interest and similar expenses | | | 325.00 | |
GU Total financial expenses (VI) | | | 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 533.00 | | | 4 533.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 429.00 | | | 4 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103.00 | | | 103.00 |
| |
| 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 | | | 31 860.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 31 860.00 | |
I4 DECREASES Grand Total | | | 31 860.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 31 860.00 | |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 600.00 | 9 600.00 | | 9 600.00 |
VB VAT | 2 106.00 | | | 2 106.00 |
VC Group and associates | 8 464.00 | | | 8 464.00 |
VH Loans with a maturity of more than one year at origin | 31 540.00 | 31 540.00 | | 31 540.00 |
VJ Loans taken out during the year | 35 537.00 | | | 35 537.00 |
VK Loans repaid during the year | 3 996.00 | | | 3 996.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 570.00 | 10 570.00 | | 10 570.00 |
VW VAT | 267.00 | 267.00 | | 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 187.00 | 42 187.00 | | 42 187.00 |
