| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 969.00 | | 26 969.00 | 26 969.00 |
BZ Other receivables | 43 229.00 | | 43 229.00 | 43 229.00 |
CF Cash and cash equivalents | 9 530.00 | | 9 530.00 | 9 530.00 |
CJ TOTAL (II) | 52 759.00 | | 52 759.00 | 52 759.00 |
CO Grand total (0 to V) | 79 728.00 | | 79 728.00 | 79 728.00 |
CU Other investments | 26 969.00 | | 26 969.00 | 26 969.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 300.00 | 1 300.00 | | 1 300.00 |
DH Retained earnings | -8 177.00 | | | -8 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 154.00 | -8 177.00 | | -3 154.00 |
DL TOTAL (I) | -10 031.00 | -6 877.00 | | -10 031.00 |
DU Loans and Debts from Credit Institutions (3) | 14 512.00 | 18 030.00 | | 14 512.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 938.00 | 73 938.00 | | 73 938.00 |
DX Trade payables and related accounts | 1 310.00 | 1 273.00 | | 1 310.00 |
EC TOTAL (IV) | 89 759.00 | 93 241.00 | | 89 759.00 |
EE Grand total (I to V) | 79 728.00 | 86 364.00 | | 79 728.00 |
EG Accrued income and payables due within one year | 89 759.00 | 78 710.00 | | 89 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 544.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GF Total Operating Expenses (II) | | | 2 698.00 | |
GG - OPERATING RESULT (I - II) | | | -2 698.00 | |
GR Interest and similar expenses | | | 456.00 | |
GU Total financial expenses (VI) | | | 456.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 154.00 | 8 177.00 | | 3 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 154.00 | -8 177.00 | | -3 154.00 |
| |
| 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 | 26 969.00 | | | 26 969.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 969.00 | |
I4 DECREASES Grand Total | | | 26 969.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 969.00 | | | 26 969.00 |
| |
| 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 | 1 310.00 | 1 310.00 | | 1 310.00 |
VC Group and associates | 43 229.00 | | | 43 229.00 |
VG Loans with a maturity of up to one year at origin | 14 511.00 | 14 511.00 | | 14 511.00 |
VI Group and Associates | 73 938.00 | 73 938.00 | | 73 938.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 229.00 | 43 229.00 | | 43 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 759.00 | 89 759.00 | | 89 759.00 |
