| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | 1.00 | | |
BJ TOTAL (I) | 400 000.00 | | 400 000.00 | 400 000.00 |
BZ Other receivables | 3 641.00 | | 3 641.00 | 3 641.00 |
CF Cash and cash equivalents | 10 440.00 | | 10 440.00 | 10 440.00 |
CJ TOTAL (II) | 14 081.00 | | 14 081.00 | 14 081.00 |
CO Grand total (0 to V) | 414 081.00 | | 414 081.00 | 414 081.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 13 018.00 | | | 13 018.00 |
DH Retained earnings | | -13 983.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 942.00 | 47 002.00 | | -4 942.00 |
DL TOTAL (I) | 228 076.00 | 233 018.00 | | 228 076.00 |
DU Loans and Debts from Credit Institutions (3) | 124 607.00 | 153 560.00 | | 124 607.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 155.00 | 30 954.00 | | 61 155.00 |
DX Trade payables and related accounts | 243.00 | 724.00 | | 243.00 |
EC TOTAL (IV) | 186 005.00 | 185 238.00 | | 186 005.00 |
EE Grand total (I to V) | 414 081.00 | 418 256.00 | | 414 081.00 |
EG Accrued income and payables due within one year | 91 205.00 | 60 631.00 | | 91 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 997.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 1 153.00 | |
GG - OPERATING RESULT (I - II) | | | -1 153.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 662.00 | |
GU Total financial expenses (VI) | | | 4 662.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8.00 | | |
HK Income tax | -872.00 | | | -872.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 54 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 942.00 | 6 998.00 | | 4 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 942.00 | 47 002.00 | | -4 942.00 |
| |
| 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 | 400 000.00 | | | 400 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 400 000.00 | |
I4 DECREASES Grand Total | | | 400 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 400 000.00 | | | 400 000.00 |
| |
| 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 | 39 364.00 | 39 364.00 | | 39 364.00 |
8B Suppliers and Related Accounts | 243.00 | 243.00 | | 243.00 |
VH Loans with a maturity of more than one year at origin | 124 607.00 | 29 807.00 | 94 801.00 | 124 607.00 |
VI Group and Associates | 21 791.00 | 21 791.00 | | 21 791.00 |
VK Loans repaid during the year | 28 953.00 | | | 28 953.00 |
VM Income taxes | 3 630.00 | | | 3 630.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11.00 | | | 11.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 641.00 | 3 641.00 | | 3 641.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 005.00 | 91 205.00 | 94 801.00 | 186 005.00 |
