| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 65 008.00 | | 65 008.00 | 65 008.00 |
BJ TOTAL (I) | 65 008.00 | | 65 008.00 | 65 008.00 |
CF Cash and cash equivalents | 2 557.00 | | 2 557.00 | 2 557.00 |
CJ TOTAL (II) | 2 557.00 | | 2 557.00 | 2 557.00 |
CO Grand total (0 to V) | 67 564.00 | | 67 564.00 | 67 564.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 289.00 | | | -4 289.00 |
DL TOTAL (I) | 5 711.00 | | | 5 711.00 |
DU Loans and Debts from Credit Institutions (3) | 44 970.00 | | | 44 970.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 312.00 | | | 16 312.00 |
DX Trade payables and related accounts | 571.00 | | | 571.00 |
EC TOTAL (IV) | 61 853.00 | | | 61 853.00 |
EE Grand total (I to V) | 67 564.00 | | | 67 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 383.00 | |
FX Taxes, duties, and similar payments | | | 1 260.00 | |
GF Total Operating Expenses (II) | | | 13 643.00 | |
GG - OPERATING RESULT (I - II) | | | -13 643.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GU Total financial expenses (VI) | | | 645.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 288.00 | | | 14 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 288.00 | | | -4 288.00 |
| |
| 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 | | | 65 007.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 65 008.00 | |
I4 DECREASES Grand Total | | | 65 008.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 65 007.00 | |
| |
| 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 | 571.00 | 571.00 | | 571.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 312.00 | 16 312.00 | | 16 312.00 |
UL Receivables related to investments | 8.00 | | 8.00 | 8.00 |
VH Loans with a maturity of more than one year at origin | 44 970.00 | 7 452.00 | 29 861.00 | 44 970.00 |
VJ Loans taken out during the year | 52 000.00 | | | 52 000.00 |
VK Loans repaid during the year | 7 204.00 | | | 7 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8.00 | | 8.00 | 8.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 853.00 | 24 335.00 | 29 861.00 | 61 853.00 |
