| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 438.00 | | 438.00 | 438.00 |
BH Other financial assets | 11 978.00 | | 11 978.00 | 11 978.00 |
BJ TOTAL (I) | 1 112 416.00 | | 1 112 416.00 | 1 112 416.00 |
BZ Other receivables | 18.00 | | 18.00 | 18.00 |
CF Cash and cash equivalents | 14 964.00 | | 14 964.00 | 14 964.00 |
CJ TOTAL (II) | 14 982.00 | | 14 982.00 | 14 982.00 |
CO Grand total (0 to V) | 1 127 397.00 | | 1 127 397.00 | 1 127 397.00 |
CU Other investments | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 026.00 | | | -32 026.00 |
DL TOTAL (I) | 67 974.00 | | | 67 974.00 |
DU Loans and Debts from Credit Institutions (3) | 802 022.00 | | | 802 022.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 181.00 | | | 252 181.00 |
DX Trade payables and related accounts | 5 220.00 | | | 5 220.00 |
EC TOTAL (IV) | 1 059 424.00 | | | 1 059 424.00 |
EE Grand total (I to V) | 1 127 397.00 | | | 1 127 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 28 109.00 | |
FX Taxes, duties, and similar payments | | | 1 100.00 | |
GF Total Operating Expenses (II) | | | 29 209.00 | |
GG - OPERATING RESULT (I - II) | | | -29 209.00 | |
GR Interest and similar expenses | | | 2 818.00 | |
GU Total financial expenses (VI) | | | 2 818.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 026.00 | | | 32 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 026.00 | | | -32 026.00 |
| |
| 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 | | | 1 112 416.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 112 416.00 | |
I4 DECREASES Grand Total | | | 1 112 416.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 112 416.00 | |
| |
| 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 | 240 000.00 | | | 240 000.00 |
8B Suppliers and Related Accounts | 5 220.00 | 5 220.00 | | 5 220.00 |
UT Other financial assets | 11 978.00 | 11 978.00 | | 11 978.00 |
VB VAT | 18.00 | 18.00 | | 18.00 |
VG Loans with a maturity of up to one year at origin | 649.00 | 649.00 | | 649.00 |
VH Loans with a maturity of more than one year at origin | 801 315.00 | 111 139.00 | 462 762.00 | 801 315.00 |
VI Group and Associates | 12 181.00 | 12 181.00 | | 12 181.00 |
VJ Loans taken out during the year | 815 000.00 | | | 815 000.00 |
VK Loans repaid during the year | 13 685.00 | | | 13 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 996.00 | 11 996.00 | | 11 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 059 365.00 | 129 190.00 | 462 762.00 | 1 059 365.00 |
