| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 264 275.00 | | 264 275.00 | 264 275.00 |
BX Customers and related accounts | 2 219.00 | | 2 219.00 | 2 219.00 |
BZ Other receivables | 3 605.00 | | 3 605.00 | 3 605.00 |
CF Cash and cash equivalents | 40 892.00 | | 40 892.00 | 40 892.00 |
CJ TOTAL (II) | 46 716.00 | | 46 716.00 | 46 716.00 |
CO Grand total (0 to V) | 310 991.00 | | 310 991.00 | 310 991.00 |
CU Other investments | 264 275.00 | | 264 275.00 | 264 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 896.00 | | | -24 896.00 |
DL TOTAL (I) | -23 896.00 | | | -23 896.00 |
DU Loans and Debts from Credit Institutions (3) | 90 681.00 | | | 90 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | 240 657.00 | | | 240 657.00 |
DX Trade payables and related accounts | 3 180.00 | | | 3 180.00 |
DY Tax and social security liabilities | 370.00 | | | 370.00 |
EC TOTAL (IV) | 334 888.00 | | | 334 888.00 |
EE Grand total (I to V) | 310 991.00 | | | 310 991.00 |
EG Accrued income and payables due within one year | 253 198.00 | | | 253 198.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 849.00 | | 1 849.00 | 1 849.00 |
FJ Net sales | 1 849.00 | | 1 849.00 | 1 849.00 |
FR Total operating income (I) | | | 1 849.00 | |
FW Other purchases and external expenses | | | 18 809.00 | |
FX Taxes, duties, and similar payments | | | 7 256.00 | |
GF Total Operating Expenses (II) | | | 26 065.00 | |
GG - OPERATING RESULT (I - II) | | | -24 216.00 | |
GR Interest and similar expenses | | | 681.00 | |
GU Total financial expenses (VI) | | | 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -681.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 849.00 | | | 1 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 746.00 | | | 26 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 896.00 | | | -24 896.00 |
| |
| 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 | | | 264 275.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 264 275.00 | |
I4 DECREASES Grand Total | | | 264 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 264 275.00 | |
| |
| 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 | 3 180.00 | 3 180.00 | | 3 180.00 |
UX Other trade receivables | 2 219.00 | | | 2 219.00 |
VB VAT | 3 605.00 | | | 3 605.00 |
VH Loans with a maturity of more than one year at origin | 90 681.00 | 8 990.00 | 34 729.00 | 90 681.00 |
VI Group and Associates | 240 657.00 | 240 657.00 | | 240 657.00 |
VJ Loans taken out during the year | 90 000.00 | | | 90 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 824.00 | 5 824.00 | | 5 824.00 |
VW VAT | 370.00 | 370.00 | | 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 334 888.00 | 253 197.00 | 34 729.00 | 334 888.00 |
