| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 13 216.00 | | 13 216.00 | 13 216.00 |
CJ TOTAL (II) | 13 216.00 | | 13 216.00 | 13 216.00 |
CO Grand total (0 to V) | 313 216.00 | | 313 216.00 | 313 216.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -15 075.00 | -10 505.00 | | -15 075.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 083.00 | -4 569.00 | | -3 083.00 |
DL TOTAL (I) | -16 158.00 | -13 075.00 | | -16 158.00 |
DU Loans and Debts from Credit Institutions (3) | 112 915.00 | 124 509.00 | | 112 915.00 |
DV Miscellaneous Loans and Financial Debts (4) | 215 546.00 | 195 632.00 | | 215 546.00 |
DX Trade payables and related accounts | 912.00 | 1 332.00 | | 912.00 |
EC TOTAL (IV) | 329 374.00 | 321 473.00 | | 329 374.00 |
EE Grand total (I to V) | 313 216.00 | 308 398.00 | | 313 216.00 |
EG Accrued income and payables due within one year | 228 435.00 | 208 673.00 | | 228 435.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 016.00 | |
FX Taxes, duties, and similar payments | | | 197.00 | |
GF Total Operating Expenses (II) | | | 1 213.00 | |
GG - OPERATING RESULT (I - II) | | | -1 213.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 953.00 | |
GP Total financial income (V) | | | 953.00 | |
GR Interest and similar expenses | | | 2 823.00 | |
GU Total financial expenses (VI) | | | 2 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 870.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 953.00 | | | 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 036.00 | 4 569.00 | | 4 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 083.00 | -4 569.00 | | -3 083.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 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 | 912.00 | 912.00 | | 912.00 |
VH Loans with a maturity of more than one year at origin | 112 915.00 | 11 976.00 | 50 367.00 | 112 915.00 |
VI Group and Associates | 215 546.00 | 215 546.00 | | 215 546.00 |
VK Loans repaid during the year | 11 582.00 | | | 11 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 373.00 | 228 434.00 | 50 367.00 | 329 373.00 |
