| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 657 240.00 | | 657 240.00 | 657 240.00 |
BZ Other receivables | 160.00 | | 160.00 | 160.00 |
CF Cash and cash equivalents | 24.00 | | 24.00 | 24.00 |
CJ TOTAL (II) | 184.00 | | 184.00 | 184.00 |
CO Grand total (0 to V) | 657 424.00 | | 657 424.00 | 657 424.00 |
CU Other investments | 657 240.00 | | 657 240.00 | 657 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 235 000.00 | | | 235 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 826.00 | | | -20 826.00 |
DL TOTAL (I) | 214 174.00 | | | 214 174.00 |
DU Loans and Debts from Credit Institutions (3) | 351 176.00 | | | 351 176.00 |
DW Advances and down payments received on current orders | 91 114.00 | | | 91 114.00 |
DX Trade payables and related accounts | 960.00 | | | 960.00 |
EC TOTAL (IV) | 443 250.00 | | | 443 250.00 |
EE Grand total (I to V) | 657 424.00 | | | 657 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 645.00 | |
GF Total Operating Expenses (II) | | | 22 645.00 | |
GG - OPERATING RESULT (I - II) | | | -22 645.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 000.00 | |
GP Total financial income (V) | | | 9 000.00 | |
GR Interest and similar expenses | | | 7 181.00 | |
GU Total financial expenses (VI) | | | 7 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 000.00 | | | 9 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 826.00 | | | 29 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 826.00 | | | -20 826.00 |
| |
| 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 | | | 657 240.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 657 240.00 | |
I4 DECREASES Grand Total | | | 657 240.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 657 240.00 | |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VB VAT | 160.00 | 160.00 | | 160.00 |
VG Loans with a maturity of up to one year at origin | 605.00 | 605.00 | | 605.00 |
VH Loans with a maturity of more than one year at origin | 350 571.00 | 85 695.00 | 264 876.00 | 350 571.00 |
VI Group and Associates | 91 114.00 | | 91 114.00 | 91 114.00 |
VJ Loans taken out during the year | 435 000.00 | | | 435 000.00 |
VK Loans repaid during the year | 84 429.00 | | | 84 429.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160.00 | 160.00 | | 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 443 250.00 | 87 260.00 | 355 990.00 | 443 250.00 |
