| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 362 265.00 | | 362 265.00 | 362 265.00 |
CF Cash and cash equivalents | 11 021.00 | | 11 021.00 | 11 021.00 |
CJ TOTAL (II) | 11 021.00 | | 11 021.00 | 11 021.00 |
CO Grand total (0 to V) | 373 287.00 | | 373 287.00 | 373 287.00 |
CS Evaluated investments - equity method | 360 000.00 | | 360 000.00 | 360 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 020.00 | 180 020.00 | | 180 020.00 |
DH Retained earnings | -2 103.00 | | | -2 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 865.00 | -2 103.00 | | -6 865.00 |
DL TOTAL (I) | 171 050.00 | 177 916.00 | | 171 050.00 |
DU Loans and Debts from Credit Institutions (3) | 134 183.00 | 155 498.00 | | 134 183.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 744.00 | 38 000.00 | | 66 744.00 |
DX Trade payables and related accounts | 1 308.00 | | | 1 308.00 |
EC TOTAL (IV) | 202 236.00 | 193 498.00 | | 202 236.00 |
EE Grand total (I to V) | 373 287.00 | 371 414.00 | | 373 287.00 |
EG Accrued income and payables due within one year | 90 897.00 | 60 654.00 | | 90 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 978.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 978.00 | |
GG - OPERATING RESULT (I - II) | | | -2 978.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 886.00 | |
GU Total financial expenses (VI) | | | 3 886.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 886.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 865.00 | 12 103.00 | | 6 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 865.00 | -2 103.00 | | -6 865.00 |
| |
| 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 | 362 265.00 | | | 362 265.00 |
I3 DECREASES Total Financial Fixed Assets | | | 362 265.00 | |
I4 DECREASES Grand Total | | | 362 265.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 362 265.00 | | | 362 265.00 |
| |
| 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 | 1 308.00 | 1 308.00 | | 1 308.00 |
UT Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
VG Loans with a maturity of up to one year at origin | 1 340.00 | 1 340.00 | | 1 340.00 |
VH Loans with a maturity of more than one year at origin | 132 843.00 | 21 505.00 | 88 817.00 | 132 843.00 |
VI Group and Associates | 66 744.00 | 66 744.00 | | 66 744.00 |
VK Loans repaid during the year | 21 156.00 | | | 21 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 250.00 | | 2 250.00 | 2 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 236.00 | 90 897.00 | 88 817.00 | 202 236.00 |
