| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 306 648.00 | | 306 648.00 | 306 648.00 |
CF Cash and cash equivalents | 5 376.00 | | 5 376.00 | 5 376.00 |
CJ TOTAL (II) | 5 376.00 | | 5 376.00 | 5 376.00 |
CO Grand total (0 to V) | 312 024.00 | | 312 024.00 | 312 024.00 |
CU Other investments | 306 648.00 | | 306 648.00 | 306 648.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | | | 60 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 806.00 | | | -15 806.00 |
DK Regulated provisions | 281.00 | | | 281.00 |
DL TOTAL (I) | 44 474.00 | | | 44 474.00 |
DU Loans and Debts from Credit Institutions (3) | 227 550.00 | | | 227 550.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 000.00 | | | 40 000.00 |
EC TOTAL (IV) | 267 550.00 | | | 267 550.00 |
EE Grand total (I to V) | 312 024.00 | | | 312 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 476.00 | |
GF Total Operating Expenses (II) | | | 15 476.00 | |
GG - OPERATING RESULT (I - II) | | | -15 476.00 | |
GR Interest and similar expenses | | | 50.00 | |
GU Total financial expenses (VI) | | | 50.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 281.00 | | | 281.00 |
HH Total exceptional expenses (VIII) | 281.00 | | | 281.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -281.00 | | | -281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 806.00 | | | 15 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 806.00 | | | -15 806.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 281.00 | | |
7C Grand total | | 281.00 | | |
UJ - Exceptional | | 281.00 | | |
| |
| 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 | 40 000.00 | | 13 333.00 | 40 000.00 |
VH Loans with a maturity of more than one year at origin | 227 550.00 | 31 550.00 | 129 310.00 | 227 550.00 |
VJ Loans taken out during the year | 267 500.00 | | | 267 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 550.00 | 31 550.00 | 142 644.00 | 267 550.00 |
