| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 454.00 | 77.00 | 1 377.00 | 1 454.00 |
BJ TOTAL (I) | 2 026 153.00 | 77.00 | 2 026 076.00 | 2 026 153.00 |
CF Cash and cash equivalents | 1 433.00 | | 1 433.00 | 1 433.00 |
CJ TOTAL (II) | 1 433.00 | | 1 433.00 | 1 433.00 |
CO Grand total (0 to V) | 2 027 585.00 | 77.00 | 2 027 509.00 | 2 027 585.00 |
CU Other investments | 2 024 699.00 | | 2 024 699.00 | 2 024 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -727.00 | | | -727.00 |
DK Regulated provisions | 367.00 | | | 367.00 |
DL TOTAL (I) | 1 640.00 | | | 1 640.00 |
DU Loans and Debts from Credit Institutions (3) | 903 826.00 | | | 903 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 117 382.00 | | | 1 117 382.00 |
DX Trade payables and related accounts | 4 661.00 | | | 4 661.00 |
EC TOTAL (IV) | 2 025 869.00 | | | 2 025 869.00 |
EE Grand total (I to V) | 2 027 509.00 | | | 2 027 509.00 |
EG Accrued income and payables due within one year | 1 125 869.00 | | | 1 125 869.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 496.00 | | | 2 496.00 |
EI Including equity loans | 1 117 382.00 | | | 1 117 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 332.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 77.00 | |
GF Total Operating Expenses (II) | | | 7 409.00 | |
GG - OPERATING RESULT (I - II) | | | -7 409.00 | |
GR Interest and similar expenses | | | 8 451.00 | |
GU Total financial expenses (VI) | | | 8 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 860.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 24 000.00 | | | 24 000.00 |
HD Total exceptional income (VII) | 24 000.00 | | | 24 000.00 |
HE Exceptional expenses on management operations | 8 500.00 | | | 8 500.00 |
HG Exceptional depreciation and provisions | 367.00 | | | 367.00 |
HH Total exceptional expenses (VIII) | 8 867.00 | | | 8 867.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 133.00 | | | 15 133.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 000.00 | | | 24 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 727.00 | | | 24 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -727.00 | | | -727.00 |
