| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 164.00 | | 164.00 | 164.00 |
BJ TOTAL (I) | 450 164.00 | | 450 164.00 | 450 164.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 6 194.00 | | 6 194.00 | 6 194.00 |
CJ TOTAL (II) | 6 294.00 | | 6 294.00 | 6 294.00 |
CO Grand total (0 to V) | 456 458.00 | | 456 458.00 | 456 458.00 |
CU Other investments | 450 000.00 | | 450 000.00 | 450 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 101.00 | | | -6 101.00 |
DL TOTAL (I) | -5 101.00 | | | -5 101.00 |
DU Loans and Debts from Credit Institutions (3) | 241 559.00 | | | 241 559.00 |
EA Other liabilities | 220 000.00 | | | 220 000.00 |
EC TOTAL (IV) | 461 559.00 | | | 461 559.00 |
EE Grand total (I to V) | 456 458.00 | | | 456 458.00 |
EG Accrued income and payables due within one year | 78 112.00 | | | 78 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 080.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 081.00 | |
GG - OPERATING RESULT (I - II) | | | -5 081.00 | |
GR Interest and similar expenses | | | 1 019.00 | |
GU Total financial expenses (VI) | | | 1 019.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 101.00 | | | 6 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 101.00 | | | -6 101.00 |
| |
| 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 | | | 450 164.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 450 164.00 | |
I4 DECREASES Grand Total | | | 450 164.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 450 164.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 220 000.00 | 44 000.00 | 176 000.00 | 220 000.00 |
VB VAT | 100.00 | 100.00 | | 100.00 |
VH Loans with a maturity of more than one year at origin | 241 559.00 | 34 112.00 | 142 217.00 | 241 559.00 |
VJ Loans taken out during the year | 250 000.00 | | | 250 000.00 |
VK Loans repaid during the year | 8 441.00 | | | 8 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100.00 | 100.00 | | 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 461 559.00 | 78 112.00 | 318 217.00 | 461 559.00 |
