| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
CF Cash and cash equivalents | 48 921.00 | | 48 921.00 | 48 921.00 |
CJ TOTAL (II) | 48 921.00 | | 48 921.00 | 48 921.00 |
CO Grand total (0 to V) | 2 048 921.00 | | 2 048 921.00 | 2 048 921.00 |
CU Other investments | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | | | 700 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 990.00 | | | -56 990.00 |
DL TOTAL (I) | 643 010.00 | | | 643 010.00 |
DU Loans and Debts from Credit Institutions (3) | 1 208 603.00 | | | 1 208 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 192 370.00 | | | 192 370.00 |
DX Trade payables and related accounts | 4 938.00 | | | 4 938.00 |
EC TOTAL (IV) | 1 405 910.00 | | | 1 405 910.00 |
EE Grand total (I to V) | 2 048 921.00 | | | 2 048 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 28 359.00 | |
GF Total Operating Expenses (II) | | | 28 359.00 | |
GG - OPERATING RESULT (I - II) | | | -28 359.00 | |
GR Interest and similar expenses | | | 28 630.00 | |
GU Total financial expenses (VI) | | | 28 630.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 990.00 | | | 56 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 990.00 | | | -56 990.00 |
| |
| 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 | | | 2 000 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 000 000.00 | |
I4 DECREASES Grand Total | | | 2 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 000 000.00 | |
| |
| 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 | 161 445.00 | 161 445.00 | | 161 445.00 |
8B Suppliers and Related Accounts | 4 938.00 | 4 938.00 | | 4 938.00 |
VH Loans with a maturity of more than one year at origin | 1 208 603.00 | 123 685.00 | 816 267.00 | 1 208 603.00 |
VI Group and Associates | 30 925.00 | 30 925.00 | | 30 925.00 |
VJ Loans taken out during the year | 1 300 000.00 | | | 1 300 000.00 |
VK Loans repaid during the year | 91 397.00 | | | 91 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 405 910.00 | 320 992.00 | 816 267.00 | 1 405 910.00 |
