| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 973 500.00 | | 973 500.00 | 973 500.00 |
CF Cash and cash equivalents | 43 563.00 | | 43 563.00 | 43 563.00 |
CJ TOTAL (II) | 43 563.00 | | 43 563.00 | 43 563.00 |
CO Grand total (0 to V) | 1 017 063.00 | | 1 017 063.00 | 1 017 063.00 |
CU Other investments | 973 500.00 | | 973 500.00 | 973 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 701 250.00 | | | 701 250.00 |
DD Legal reserve (1) | 8 053.00 | | | 8 053.00 |
DG Other reserves | 153 007.00 | | | 153 007.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 339.00 | | | -12 339.00 |
DL TOTAL (I) | 849 970.00 | | | 849 970.00 |
DU Loans and Debts from Credit Institutions (3) | 161 756.00 | | | 161 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 165.00 | | | 2 165.00 |
DX Trade payables and related accounts | 3 170.00 | | | 3 170.00 |
EC TOTAL (IV) | 167 092.00 | | | 167 092.00 |
EE Grand total (I to V) | 1 017 063.00 | | | 1 017 063.00 |
EG Accrued income and payables due within one year | 44 173.00 | | | 44 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 618.00 | |
FX Taxes, duties, and similar payments | | | 167.00 | |
GF Total Operating Expenses (II) | | | 4 785.00 | |
GG - OPERATING RESULT (I - II) | | | -4 785.00 | |
GR Interest and similar expenses | | | 7 554.00 | |
GU Total financial expenses (VI) | | | 7 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 339.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 339.00 | | | 12 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 339.00 | | | -12 339.00 |
| |
| 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 | 973 500.00 | | | 973 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 973 500.00 | |
I4 DECREASES Grand Total | | | 973 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 973 500.00 | | | 973 500.00 |
| |
| 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 | 2 166.00 | 2 166.00 | | 2 166.00 |
8B Suppliers and Related Accounts | 3 170.00 | 3 170.00 | | 3 170.00 |
VH Loans with a maturity of more than one year at origin | 161 757.00 | 38 838.00 | 122 919.00 | 161 757.00 |
VK Loans repaid during the year | 37 817.00 | | | 37 817.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 093.00 | 44 174.00 | 122 919.00 | 167 093.00 |
