| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 194 305.00 | | 1 194 305.00 | 1 194 305.00 |
BZ Other receivables | 119 553.00 | | 119 553.00 | 119 553.00 |
CF Cash and cash equivalents | 365 193.00 | | 365 193.00 | 365 193.00 |
CH Prepaid expenses | 2 294.00 | | 2 294.00 | 2 294.00 |
CJ TOTAL (II) | 487 041.00 | | 487 041.00 | 487 041.00 |
CO Grand total (0 to V) | 1 681 345.00 | | 1 681 345.00 | 1 681 345.00 |
CU Other investments | 1 194 305.00 | | 1 194 305.00 | 1 194 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 360 000.00 | | | 360 000.00 |
DH Retained earnings | -61 547.00 | | | -61 547.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 400.00 | | | -34 400.00 |
DL TOTAL (I) | 264 053.00 | | | 264 053.00 |
DU Loans and Debts from Credit Institutions (3) | 1 333 873.00 | | | 1 333 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 341.00 | | | 76 341.00 |
DX Trade payables and related accounts | 4 475.00 | | | 4 475.00 |
DY Tax and social security liabilities | 2 603.00 | | | 2 603.00 |
EC TOTAL (IV) | 1 417 292.00 | | | 1 417 292.00 |
EE Grand total (I to V) | 1 681 345.00 | | | 1 681 345.00 |
EG Accrued income and payables due within one year | 227 883.00 | | | 227 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 964.00 | |
FZ Social Security Contributions | | | 1 104.00 | |
GF Total Operating Expenses (II) | | | 9 068.00 | |
GG - OPERATING RESULT (I - II) | | | -9 068.00 | |
GR Interest and similar expenses | | | 29 389.00 | |
GU Total financial expenses (VI) | | | 29 389.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 389.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 104.00 | | | 1 104.00 |
HB Exceptional income from capital transactions | 4 057.00 | | | 4 057.00 |
HD Total exceptional income (VII) | 4 057.00 | | | 4 057.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 057.00 | | | 4 057.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 057.00 | | | 4 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 457.00 | | | 38 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 400.00 | | | -34 400.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 76 341.00 | 76 341.00 | | 76 341.00 |
8B Suppliers and Related Accounts | 4 475.00 | 4 475.00 | | 4 475.00 |
VG Loans with a maturity of up to one year at origin | 1 333 873.00 | 144 464.00 | 589 713.00 | 1 333 873.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 603.00 | 2 603.00 | | 2 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 847.00 | 121 847.00 | | 121 847.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 417 292.00 | 227 883.00 | 589 713.00 | 1 417 292.00 |
