| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 283 842.00 | | 283 842.00 | 283 842.00 |
CF Cash and cash equivalents | 1 588.00 | | 1 588.00 | 1 588.00 |
CJ TOTAL (II) | 1 588.00 | | 1 588.00 | 1 588.00 |
CO Grand total (0 to V) | 285 430.00 | | 285 430.00 | 285 430.00 |
CU Other investments | 283 842.00 | | 283 842.00 | 283 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | | | 200.00 |
DD Legal reserve (1) | 20.00 | | | 20.00 |
DH Retained earnings | 14 675.00 | | | 14 675.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 813.00 | | | -4 813.00 |
DL TOTAL (I) | 10 082.00 | | | 10 082.00 |
DU Loans and Debts from Credit Institutions (3) | 155 905.00 | | | 155 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 195.00 | | | 105 195.00 |
DX Trade payables and related accounts | 2 376.00 | | | 2 376.00 |
DY Tax and social security liabilities | 11 872.00 | | | 11 872.00 |
EC TOTAL (IV) | 275 348.00 | | | 275 348.00 |
EE Grand total (I to V) | 285 430.00 | | | 285 430.00 |
EG Accrued income and payables due within one year | 152 792.00 | | | 152 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 706.00 | |
GF Total Operating Expenses (II) | | | 2 706.00 | |
GG - OPERATING RESULT (I - II) | | | -2 706.00 | |
GR Interest and similar expenses | | | 3 008.00 | |
GU Total financial expenses (VI) | | | 3 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -902.00 | | | -902.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 813.00 | | | 4 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 813.00 | | | -4 813.00 |
| |
| 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 | 283 842.00 | | | 283 842.00 |
I3 DECREASES Total Financial Fixed Assets | | | 283 842.00 | |
I4 DECREASES Grand Total | | | 283 842.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 283 842.00 | | | 283 842.00 |
| |
| 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 | 2 376.00 | 2 376.00 | | 2 376.00 |
8E Income Taxes | 11 872.00 | 11 872.00 | | 11 872.00 |
VH Loans with a maturity of more than one year at origin | 155 905.00 | 33 349.00 | 122 556.00 | 155 905.00 |
VI Group and Associates | 105 195.00 | 105 195.00 | | 105 195.00 |
VK Loans repaid during the year | 32 984.00 | | | 32 984.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 275 348.00 | 152 792.00 | 122 556.00 | 275 348.00 |
