| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 368 750.00 | | 368 750.00 | 368 750.00 |
BZ Other receivables | 15 137.00 | | 15 137.00 | 15 137.00 |
CF Cash and cash equivalents | 6 214.00 | | 6 214.00 | 6 214.00 |
CJ TOTAL (II) | 21 351.00 | | 21 351.00 | 21 351.00 |
CO Grand total (0 to V) | 390 101.00 | | 390 101.00 | 390 101.00 |
CS Evaluated investments - equity method | 368 750.00 | | 368 750.00 | 368 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 762.00 | | | -4 762.00 |
DL TOTAL (I) | -3 262.00 | | | -3 262.00 |
DU Loans and Debts from Credit Institutions (3) | 392 283.00 | | | 392 283.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
EC TOTAL (IV) | 393 363.00 | | | 393 363.00 |
EE Grand total (I to V) | 390 101.00 | | | 390 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 011.00 | |
GF Total Operating Expenses (II) | | | 3 011.00 | |
GG - OPERATING RESULT (I - II) | | | -3 011.00 | |
GR Interest and similar expenses | | | 1 751.00 | |
GU Total financial expenses (VI) | | | 1 751.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 762.00 | | | 4 762.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 762.00 | | | -4 762.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 368 750.00 | |
I4 DECREASES Grand Total | | | 368 750.00 | |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
VH Loans with a maturity of more than one year at origin | 392 283.00 | 31 855.00 | 129 834.00 | 392 283.00 |
VJ Loans taken out during the year | 400 000.00 | | | 400 000.00 |
VK Loans repaid during the year | 7 877.00 | | | 7 877.00 |
VP Miscellaneous | 15 137.00 | | | 15 137.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 137.00 | 15 137.00 | | 15 137.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 393 363.00 | 32 935.00 | 129 834.00 | 393 363.00 |
