| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 130 000.00 | | 130 000.00 | 130 000.00 |
BZ Other receivables | 8 760.00 | | 8 760.00 | 8 760.00 |
CF Cash and cash equivalents | 295.00 | | 295.00 | 295.00 |
CJ TOTAL (II) | 9 055.00 | | 9 055.00 | 9 055.00 |
CO Grand total (0 to V) | 139 055.00 | | 139 055.00 | 139 055.00 |
CS Evaluated investments - equity method | 130 000.00 | | 130 000.00 | 130 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 000.00 | 41 000.00 | | 41 000.00 |
DH Retained earnings | -8 940.00 | | | -8 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 386.00 | -8 940.00 | | -2 386.00 |
DL TOTAL (I) | 29 674.00 | 32 060.00 | | 29 674.00 |
DU Loans and Debts from Credit Institutions (3) | 7.00 | 20.00 | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 813.00 | 82 640.00 | | 101 813.00 |
DX Trade payables and related accounts | 906.00 | 1 280.00 | | 906.00 |
EA Other liabilities | 6 656.00 | 15 221.00 | | 6 656.00 |
EC TOTAL (IV) | 109 381.00 | 99 162.00 | | 109 381.00 |
EE Grand total (I to V) | 139 055.00 | 131 222.00 | | 139 055.00 |
EG Accrued income and payables due within one year | 109 381.00 | 91 521.00 | | 109 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 200.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 200.00 | |
GG - OPERATING RESULT (I - II) | | | -1 200.00 | |
GR Interest and similar expenses | | | 1 186.00 | |
GU Total financial expenses (VI) | | | 1 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 386.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 386.00 | 8 940.00 | | 2 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 386.00 | -8 940.00 | | -2 386.00 |
| |
| 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 | 130 000.00 | | | 130 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 130 000.00 | |
I4 DECREASES Grand Total | | | 130 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 130 000.00 | | | 130 000.00 |
| |
| 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 | 7 641.00 | 7 641.00 | | 7 641.00 |
8B Suppliers and Related Accounts | 906.00 | 906.00 | | 906.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 656.00 | 6 656.00 | | 6 656.00 |
VH Loans with a maturity of more than one year at origin | 7.00 | 7.00 | | 7.00 |
VI Group and Associates | 94 172.00 | 94 172.00 | | 94 172.00 |
VK Loans repaid during the year | 14 969.00 | | | 14 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 381.00 | 109 381.00 | | 109 381.00 |
