| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 500 153.00 | | 500 153.00 | 500 153.00 |
BZ Other receivables | 1 500.00 | | 1 500.00 | 1 500.00 |
CF Cash and cash equivalents | 4 764.00 | | 4 764.00 | 4 764.00 |
CJ TOTAL (II) | 6 264.00 | | 6 264.00 | 6 264.00 |
CO Grand total (0 to V) | 506 416.00 | | 506 416.00 | 506 416.00 |
CU Other investments | 500 000.00 | | 500 000.00 | 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DC Revaluation differences | 6.00 | | | 6.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 945.00 | | | -32 945.00 |
DL TOTAL (I) | -30 945.00 | | | -30 945.00 |
DU Loans and Debts from Credit Institutions (3) | 319 049.00 | | | 319 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 217 316.00 | | | 217 316.00 |
DX Trade payables and related accounts | 996.00 | | | 996.00 |
EC TOTAL (IV) | 537 361.00 | | | 537 361.00 |
EE Grand total (I to V) | 506 416.00 | | | 506 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 871.00 | |
FX Taxes, duties, and similar payments | | | 14 310.00 | |
GF Total Operating Expenses (II) | | | 18 181.00 | |
GG - OPERATING RESULT (I - II) | | | -18 181.00 | |
GR Interest and similar expenses | | | 14 764.00 | |
GU Total financial expenses (VI) | | | 14 764.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 945.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 945.00 | | | 32 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 945.00 | | | -32 945.00 |
| |
| 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 | | | 500 153.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 500 153.00 | |
I4 DECREASES Grand Total | | | 500 153.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 500 153.00 | |
| |
| 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 | 170 000.00 | | | 170 000.00 |
8B Suppliers and Related Accounts | 996.00 | 996.00 | | 996.00 |
VC Group and associates | 1 500.00 | | | 1 500.00 |
VH Loans with a maturity of more than one year at origin | 319 049.00 | 44 398.00 | 139 061.00 | 319 049.00 |
VI Group and Associates | 47 316.00 | 47 316.00 | | 47 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 537 361.00 | 92 710.00 | 139 061.00 | 537 361.00 |
