| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 219 104.00 | | 219 104.00 | 219 104.00 |
CF Cash and cash equivalents | 340.00 | | 340.00 | 340.00 |
CJ TOTAL (II) | 340.00 | | 340.00 | 340.00 |
CO Grand total (0 to V) | 219 444.00 | | 219 444.00 | 219 444.00 |
CU Other investments | 219 104.00 | | 219 104.00 | 219 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 124.00 | | | -3 124.00 |
DK Regulated provisions | 187.00 | | | 187.00 |
DL TOTAL (I) | 2 063.00 | | | 2 063.00 |
DU Loans and Debts from Credit Institutions (3) | 190 177.00 | | | 190 177.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 900.00 | | | 21 900.00 |
DX Trade payables and related accounts | 5 304.00 | | | 5 304.00 |
EC TOTAL (IV) | 217 381.00 | | | 217 381.00 |
EE Grand total (I to V) | 219 444.00 | | | 219 444.00 |
EG Accrued income and payables due within one year | 37 028.00 | | | 37 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 629.00 | |
GF Total Operating Expenses (II) | | | 2 629.00 | |
GG - OPERATING RESULT (I - II) | | | -2 629.00 | |
GR Interest and similar expenses | | | 308.00 | |
GU Total financial expenses (VI) | | | 308.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -308.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 187.00 | | | 187.00 |
HH Total exceptional expenses (VIII) | 187.00 | | | 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -187.00 | | | -187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 124.00 | | | 3 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 124.00 | | | -3 124.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 187.00 | | |
7C Grand total | | 187.00 | | |
| |
| 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 | 21 900.00 | 21 900.00 | | 21 900.00 |
8B Suppliers and Related Accounts | 5 304.00 | 5 304.00 | | 5 304.00 |
VG Loans with a maturity of up to one year at origin | 190 177.00 | 9 824.00 | 119 992.00 | 190 177.00 |
VJ Loans taken out during the year | 190 000.00 | | | 190 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 217 381.00 | 37 028.00 | 119 992.00 | 217 381.00 |
