| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 10 750.00 | | 10 750.00 | 10 750.00 |
BJ TOTAL (I) | 610 750.00 | | 610 750.00 | 610 750.00 |
CF Cash and cash equivalents | 58 051.00 | | 58 051.00 | 58 051.00 |
CJ TOTAL (II) | 58 051.00 | | 58 051.00 | 58 051.00 |
CO Grand total (0 to V) | 668 801.00 | | 668 801.00 | 668 801.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 41 441.00 | | | 41 441.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 003.00 | 46 441.00 | | -15 003.00 |
DL TOTAL (I) | 81 438.00 | 96 441.00 | | 81 438.00 |
DU Loans and Debts from Credit Institutions (3) | 473 649.00 | 515 000.00 | | 473 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 709.00 | 30 000.00 | | 111 709.00 |
DX Trade payables and related accounts | 2 004.00 | 780.00 | | 2 004.00 |
EC TOTAL (IV) | 587 362.00 | 545 780.00 | | 587 362.00 |
EE Grand total (I to V) | 668 801.00 | 642 221.00 | | 668 801.00 |
EG Accrued income and payables due within one year | 166 307.00 | 72 131.00 | | 166 307.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 943.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 943.00 | |
GG - OPERATING RESULT (I - II) | | | -3 943.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 11 060.00 | |
GU Total financial expenses (VI) | | | 11 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 70 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 003.00 | 23 559.00 | | 15 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 003.00 | 46 441.00 | | -15 003.00 |
| |
| 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 | 610 750.00 | | | 610 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 610 750.00 | |
I4 DECREASES Grand Total | | | 610 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 610 750.00 | | | 610 750.00 |
| |
| 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 | 2 004.00 | 2 004.00 | | 2 004.00 |
UT Other financial assets | 10 750.00 | | | 10 750.00 |
VH Loans with a maturity of more than one year at origin | 473 649.00 | 52 594.00 | 344 412.00 | 473 649.00 |
VI Group and Associates | 111 709.00 | 111 709.00 | | 111 709.00 |
VK Loans repaid during the year | 41 351.00 | | | 41 351.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 750.00 | | 10 750.00 | 10 750.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 587 362.00 | 166 307.00 | 344 412.00 | 587 362.00 |
