| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 240 080.00 | | 1 240 080.00 | 1 240 080.00 |
CF Cash and cash equivalents | 52 013.00 | | 52 013.00 | 52 013.00 |
CJ TOTAL (II) | 52 013.00 | | 52 013.00 | 52 013.00 |
CO Grand total (0 to V) | 1 292 093.00 | | 1 292 093.00 | 1 292 093.00 |
CU Other investments | 1 240 080.00 | | 1 240 080.00 | 1 240 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -148 179.00 | | | -148 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 826.00 | -148 179.00 | | -46 826.00 |
DL TOTAL (I) | -145 005.00 | -98 179.00 | | -145 005.00 |
DU Loans and Debts from Credit Institutions (3) | 1 390 080.00 | 1 390 080.00 | | 1 390 080.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 018.00 | 1 000.00 | | 47 018.00 |
EC TOTAL (IV) | 1 437 098.00 | 1 391 080.00 | | 1 437 098.00 |
EE Grand total (I to V) | 1 292 093.00 | 1 292 901.00 | | 1 292 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 387.00 | |
FX Taxes, duties, and similar payments | | | 43.00 | |
GF Total Operating Expenses (II) | | | 1 430.00 | |
GG - OPERATING RESULT (I - II) | | | -1 430.00 | |
GR Interest and similar expenses | | | 45 396.00 | |
GU Total financial expenses (VI) | | | 45 396.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 826.00 | 148 179.00 | | 46 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 826.00 | -148 179.00 | | -46 826.00 |
| |
| 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 | 1 240 080.00 | | | 1 240 080.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 240 080.00 | |
I4 DECREASES Grand Total | | | 1 240 080.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 240 080.00 | | | 1 240 080.00 |
| |
| 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 | 45 396.00 | 45 396.00 | | 45 396.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 622.00 | 1 622.00 | | 1 622.00 |
VH Loans with a maturity of more than one year at origin | 1 390 080.00 | 107 598.00 | 483 557.00 | 1 390 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 437 098.00 | 154 617.00 | 483 557.00 | 1 437 098.00 |
