| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 567 023.00 | | 567 023.00 | 567 023.00 |
BZ Other receivables | 1 482.00 | | 1 482.00 | 1 482.00 |
CF Cash and cash equivalents | 16 334.00 | | 16 334.00 | 16 334.00 |
CJ TOTAL (II) | 17 816.00 | | 17 816.00 | 17 816.00 |
CO Grand total (0 to V) | 584 839.00 | | 584 839.00 | 584 839.00 |
CU Other investments | 567 023.00 | | 567 023.00 | 567 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 233 400.00 | | | 233 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 566.00 | | | -1 566.00 |
DL TOTAL (I) | 231 834.00 | | | 231 834.00 |
DU Loans and Debts from Credit Institutions (3) | 275 000.00 | | | 275 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 275.00 | | | 70 275.00 |
DX Trade payables and related accounts | 380.00 | | | 380.00 |
DZ Fixed asset liabilities and related accounts | 7 350.00 | | | 7 350.00 |
EC TOTAL (IV) | 353 005.00 | | | 353 005.00 |
EE Grand total (I to V) | 584 839.00 | | | 584 839.00 |
EG Accrued income and payables due within one year | 114 976.00 | | | 114 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 66.00 | |
GF Total Operating Expenses (II) | | | 66.00 | |
GG - OPERATING RESULT (I - II) | | | -66.00 | |
GR Interest and similar expenses | | | 1 500.00 | |
GU Total financial expenses (VI) | | | 1 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 41.00 | | | 41.00 |
A2 TOTAL ASSETS | 42.00 | | | 42.00 |
A4 Equity method investments | 44.00 | | | 44.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 566.00 | | | 1 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 566.00 | | | -1 566.00 |
| |
| 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 | | | 567 023.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 567 023.00 | |
I4 DECREASES Grand Total | | | 567 023.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 567 023.00 | |
| |
| 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 | 380.00 | 380.00 | | 380.00 |
8J Fixed Asset Liabilities and Related Accounts | 7 350.00 | 7 350.00 | | 7 350.00 |
VB VAT | 1 482.00 | | | 1 482.00 |
VH Loans with a maturity of more than one year at origin | 275 000.00 | 36 970.00 | 155 494.00 | 275 000.00 |
VI Group and Associates | 70 275.00 | 70 275.00 | | 70 275.00 |
VJ Loans taken out during the year | 275 000.00 | | | 275 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 482.00 | 1 482.00 | | 1 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 005.00 | 114 976.00 | 155 494.00 | 353 005.00 |
