| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 266 000.00 | | 266 000.00 | 266 000.00 |
BZ Other receivables | 47 404.00 | | 47 404.00 | 47 404.00 |
CF Cash and cash equivalents | 29 752.00 | | 29 752.00 | 29 752.00 |
CJ TOTAL (II) | 77 156.00 | | 77 156.00 | 77 156.00 |
CO Grand total (0 to V) | 343 156.00 | | 343 156.00 | 343 156.00 |
CU Other investments | 266 000.00 | | 266 000.00 | 266 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | | | 60 000.00 |
DD Legal reserve (1) | 2 546.00 | | | 2 546.00 |
DG Other reserves | 2 781.00 | | | 2 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 561.00 | | | -13 561.00 |
DL TOTAL (I) | 51 766.00 | | | 51 766.00 |
DU Loans and Debts from Credit Institutions (3) | 191 262.00 | | | 191 262.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 829.00 | | | 98 829.00 |
DX Trade payables and related accounts | 1 298.00 | | | 1 298.00 |
EC TOTAL (IV) | 291 389.00 | | | 291 389.00 |
EE Grand total (I to V) | 343 156.00 | | | 343 156.00 |
EG Accrued income and payables due within one year | 129 718.00 | | | 129 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 245.00 | |
GF Total Operating Expenses (II) | | | 5 245.00 | |
GG - OPERATING RESULT (I - II) | | | -5 245.00 | |
GR Interest and similar expenses | | | 8 316.00 | |
GU Total financial expenses (VI) | | | 8 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 561.00 | | | 13 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 561.00 | | | -13 561.00 |
| |
| 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 | 266 000.00 | | | 266 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 266 000.00 | |
I4 DECREASES Grand Total | | | 266 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 266 000.00 | | | 266 000.00 |
| |
| 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 | 1 298.00 | 1 298.00 | | 1 298.00 |
VH Loans with a maturity of more than one year at origin | 191 262.00 | 29 591.00 | 127 417.00 | 191 262.00 |
VI Group and Associates | 98 829.00 | 98 829.00 | | 98 829.00 |
VK Loans repaid during the year | 28 737.00 | | | 28 737.00 |
VM Income taxes | 47 404.00 | | | 47 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 404.00 | 47 404.00 | | 47 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 291 389.00 | 129 718.00 | 127 417.00 | 291 389.00 |
