| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 205 000.00 | | 205 000.00 | 205 000.00 |
CF Cash and cash equivalents | 116.00 | | 116.00 | 116.00 |
CJ TOTAL (II) | 116.00 | | 116.00 | 116.00 |
CO Grand total (0 to V) | 205 116.00 | | 205 116.00 | 205 116.00 |
CU Other investments | 205 000.00 | | 205 000.00 | 205 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 595.00 | | | -25 595.00 |
DL TOTAL (I) | -15 595.00 | | | -15 595.00 |
DU Loans and Debts from Credit Institutions (3) | 175 042.00 | | | 175 042.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 475.00 | | | 9 475.00 |
DX Trade payables and related accounts | 228.00 | | | 228.00 |
EA Other liabilities | 35 965.00 | | | 35 965.00 |
EC TOTAL (IV) | 220 711.00 | | | 220 711.00 |
EE Grand total (I to V) | 205 116.00 | | | 205 116.00 |
EG Accrued income and payables due within one year | 73 307.00 | | | 73 307.00 |
EI Including equity loans | 9.00 | | | 9.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 119.00 | |
FX Taxes, duties, and similar payments | | | 5 460.00 | |
GF Total Operating Expenses (II) | | | 21 579.00 | |
GG - OPERATING RESULT (I - II) | | | -21 579.00 | |
GR Interest and similar expenses | | | 4 015.00 | |
GU Total financial expenses (VI) | | | 4 015.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 015.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 595.00 | | | 25 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 595.00 | | | -25 595.00 |
| |
| 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 | | | 205 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 205 000.00 | |
I4 DECREASES Grand Total | | | 205 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 205 000.00 | |
| |
| 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 | 228.00 | 228.00 | | 228.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 965.00 | 35 965.00 | | 35 965.00 |
VH Loans with a maturity of more than one year at origin | 175 042.00 | 27 639.00 | 114 996.00 | 175 042.00 |
VI Group and Associates | 9 475.00 | 9 475.00 | | 9 475.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 24 958.00 | | | 24 958.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 220 711.00 | 73 307.00 | 114 996.00 | 220 711.00 |
