| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 550 068.00 | | 550 068.00 | 550 068.00 |
BZ Other receivables | 83 609.00 | | 83 609.00 | 83 609.00 |
CF Cash and cash equivalents | 49 750.00 | | 49 750.00 | 49 750.00 |
CJ TOTAL (II) | 133 359.00 | | 133 359.00 | 133 359.00 |
CO Grand total (0 to V) | 703 427.00 | | 703 427.00 | 703 427.00 |
CU Other investments | 550 068.00 | | 550 068.00 | 550 068.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DH Retained earnings | -75 813.00 | | | -75 813.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 713.00 | | | -13 713.00 |
DL TOTAL (I) | -49 525.00 | | | -49 525.00 |
DU Loans and Debts from Credit Institutions (3) | 419 906.00 | | | 419 906.00 |
DV Miscellaneous Loans and Financial Debts (4) | 324 999.00 | | | 324 999.00 |
DX Trade payables and related accounts | 7 888.00 | | | 7 888.00 |
DY Tax and social security liabilities | 159.00 | | | 159.00 |
EC TOTAL (IV) | 752 952.00 | | | 752 952.00 |
EE Grand total (I to V) | 703 427.00 | | | 703 427.00 |
EG Accrued income and payables due within one year | 382 233.00 | | | 382 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 873.00 | |
FR Total operating income (I) | | | 873.00 | |
FW Other purchases and external expenses | | | 6 318.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 6 469.00 | |
GG - OPERATING RESULT (I - II) | | | -5 596.00 | |
GR Interest and similar expenses | | | 8 109.00 | |
GU Total financial expenses (VI) | | | 8 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 873.00 | | | 873.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 585.00 | | | 14 585.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 713.00 | | | -13 713.00 |
| |
| 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 | 550 068.00 | | | 550 068.00 |
I3 DECREASES Total Financial Fixed Assets | | | 550 068.00 | |
I4 DECREASES Grand Total | | | 550 068.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 550 068.00 | | | 550 068.00 |
| |
| 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 | 7 888.00 | 7 888.00 | | 7 888.00 |
VH Loans with a maturity of more than one year at origin | 419 906.00 | 49 187.00 | 199 363.00 | 419 906.00 |
VI Group and Associates | 324 999.00 | 324 999.00 | | 324 999.00 |
VK Loans repaid during the year | 48 053.00 | | | 48 053.00 |
VM Income taxes | 83 609.00 | | | 83 609.00 |
VQ Other Taxes, Duties, and Similar Debts | 159.00 | 159.00 | | 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 609.00 | 83 609.00 | | 83 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 752 952.00 | 382 233.00 | 199 363.00 | 752 952.00 |
