| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 180 000.00 | | 180 000.00 | 180 000.00 |
BZ Other receivables | 10 791.00 | | 10 791.00 | 10 791.00 |
CF Cash and cash equivalents | 257.00 | | 257.00 | 257.00 |
CJ TOTAL (II) | 11 048.00 | | 11 048.00 | 11 048.00 |
CO Grand total (0 to V) | 191 048.00 | | 191 048.00 | 191 048.00 |
CU Other investments | 180 000.00 | | 180 000.00 | 180 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 1 096.00 | 916.00 | | 1 096.00 |
DG Other reserves | 20 804.00 | 17 403.00 | | 20 804.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 112.00 | 3 581.00 | | -6 112.00 |
DL TOTAL (I) | 60 788.00 | 66 900.00 | | 60 788.00 |
DU Loans and Debts from Credit Institutions (3) | 74 216.00 | 97 154.00 | | 74 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 380.00 | 27 146.00 | | 53 380.00 |
DX Trade payables and related accounts | 2 574.00 | 1 572.00 | | 2 574.00 |
DY Tax and social security liabilities | 90.00 | 90.00 | | 90.00 |
EC TOTAL (IV) | 130 260.00 | 125 963.00 | | 130 260.00 |
EE Grand total (I to V) | 191 048.00 | 192 863.00 | | 191 048.00 |
EG Accrued income and payables due within one year | 80 221.00 | 52 265.00 | | 80 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 665.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 840.00 | |
GG - OPERATING RESULT (I - II) | | | -1 840.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 273.00 | |
GU Total financial expenses (VI) | | | 4 273.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 112.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 112.00 | 6 419.00 | | 6 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 112.00 | 3 581.00 | | -6 112.00 |
| |
| 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 | 180 000.00 | | | 180 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180 000.00 | |
I4 DECREASES Grand Total | | | 180 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 000.00 | | | 180 000.00 |
| |
| 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 | 2 574.00 | 2 574.00 | | 2 574.00 |
VH Loans with a maturity of more than one year at origin | 74 216.00 | 24 176.00 | 50 040.00 | 74 216.00 |
VI Group and Associates | 53 380.00 | 53 380.00 | | 53 380.00 |
VK Loans repaid during the year | 22 794.00 | | | 22 794.00 |
VM Income taxes | 10 791.00 | | | 10 791.00 |
VQ Other Taxes, Duties, and Similar Debts | 90.00 | 90.00 | | 90.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 791.00 | 10 791.00 | | 10 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 260.00 | 80 221.00 | 50 040.00 | 130 260.00 |
