| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 465 000.00 | | 465 000.00 | 465 000.00 |
BZ Other receivables | 9 000.00 | | 9 000.00 | 9 000.00 |
CF Cash and cash equivalents | 45 103.00 | | 45 103.00 | 45 103.00 |
CH Prepaid expenses | 8 475.00 | | 8 475.00 | 8 475.00 |
CJ TOTAL (II) | 62 578.00 | | 62 578.00 | 62 578.00 |
CO Grand total (0 to V) | 527 578.00 | | 527 578.00 | 527 578.00 |
CU Other investments | 465 000.00 | | 465 000.00 | 465 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 194.00 | | | -23 194.00 |
DL TOTAL (I) | -13 194.00 | | | -13 194.00 |
DU Loans and Debts from Credit Institutions (3) | 528 825.00 | | | 528 825.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 000.00 | | | 4 000.00 |
DX Trade payables and related accounts | 7 896.00 | | | 7 896.00 |
EC TOTAL (IV) | 540 772.00 | | | 540 772.00 |
EE Grand total (I to V) | 527 578.00 | | | 527 578.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 832.00 | |
GF Total Operating Expenses (II) | | | 13 832.00 | |
GG - OPERATING RESULT (I - II) | | | -13 832.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 362.00 | |
GU Total financial expenses (VI) | | | 9 362.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 194.00 | | | 23 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 194.00 | | | -23 194.00 |
| |
| 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 | | | 465 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 465 000.00 | |
I4 DECREASES Grand Total | | | 465 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 465 000.00 | |
| |
| 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 | 7 896.00 | 7 896.00 | | 7 896.00 |
VC Group and associates | 9 000.00 | | | 9 000.00 |
VG Loans with a maturity of up to one year at origin | 8 876.00 | 8 876.00 | | 8 876.00 |
VH Loans with a maturity of more than one year at origin | 520 000.00 | 57 609.00 | 292 413.00 | 520 000.00 |
VI Group and Associates | 4 000.00 | 4 000.00 | | 4 000.00 |
VJ Loans taken out during the year | 520 000.00 | | | 520 000.00 |
VS Prepaid expenses | 8 475.00 | | | 8 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 475.00 | 17 475.00 | | 17 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 540 772.00 | 78 381.00 | 292 413.00 | 540 772.00 |
