| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 150 100.00 | | 150 100.00 | 150 100.00 |
BV Advances and down payments on orders | 2 616.00 | | 2 616.00 | 2 616.00 |
BZ Other receivables | 3 290.00 | | 3 290.00 | 3 290.00 |
CF Cash and cash equivalents | 989.00 | | 989.00 | 989.00 |
CJ TOTAL (II) | 6 895.00 | | 6 895.00 | 6 895.00 |
CO Grand total (0 to V) | 156 996.00 | | 156 996.00 | 156 996.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 814.00 | | | -8 814.00 |
DL TOTAL (I) | 21 185.00 | | | 21 185.00 |
DU Loans and Debts from Credit Institutions (3) | 125 238.00 | | | 125 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 421.00 | | | 6 421.00 |
DX Trade payables and related accounts | 4 152.00 | | | 4 152.00 |
EC TOTAL (IV) | 135 811.00 | | | 135 811.00 |
EE Grand total (I to V) | 156 996.00 | | | 156 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 576.00 | |
GF Total Operating Expenses (II) | | | 8 576.00 | |
GG - OPERATING RESULT (I - II) | | | -8 576.00 | |
GR Interest and similar expenses | | | 238.00 | |
GU Total financial expenses (VI) | | | 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 814.00 | | | 8 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 814.00 | | | -8 814.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 150 101.00 | |
I4 DECREASES Grand Total | | | 150 101.00 | |
| |
| 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 | 4 152.00 | 4 152.00 | | 4 152.00 |
VG Loans with a maturity of up to one year at origin | 238.00 | 238.00 | | 238.00 |
VH Loans with a maturity of more than one year at origin | 125 000.00 | 17 554.00 | 71 223.00 | 125 000.00 |
VI Group and Associates | 6 421.00 | 6 421.00 | | 6 421.00 |
VJ Loans taken out during the year | 125 000.00 | | | 125 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 291.00 | 3 291.00 | | 3 291.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 291.00 | 3 291.00 | | 3 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 811.00 | 28 365.00 | 71 223.00 | 135 811.00 |
