| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 63 000.00 | | 63 000.00 | 63 000.00 |
BJ TOTAL (I) | 3 427 200.00 | | 3 427 200.00 | 3 427 200.00 |
CF Cash and cash equivalents | 42 219.00 | | 42 219.00 | 42 219.00 |
CJ TOTAL (II) | 42 219.00 | | 42 219.00 | 42 219.00 |
CO Grand total (0 to V) | 3 469 419.00 | | 3 469 419.00 | 3 469 419.00 |
CU Other investments | 3 364 200.00 | | 3 364 200.00 | 3 364 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 750.00 | | | 48 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -159 831.00 | | | -159 831.00 |
DL TOTAL (I) | -111 081.00 | | | -111 081.00 |
DU Loans and Debts from Credit Institutions (3) | 3 580 500.00 | | | 3 580 500.00 |
EC TOTAL (IV) | 3 580 500.00 | | | 3 580 500.00 |
EE Grand total (I to V) | 3 469 419.00 | | | 3 469 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 151 606.00 | |
FX Taxes, duties, and similar payments | | | 2 938.00 | |
GF Total Operating Expenses (II) | | | 154 543.00 | |
GG - OPERATING RESULT (I - II) | | | -154 543.00 | |
GR Interest and similar expenses | | | 4 988.00 | |
GU Total financial expenses (VI) | | | 4 988.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -159 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 300.00 | | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300.00 | | | -300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 831.00 | | | 159 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -159 831.00 | | | -159 831.00 |
| |
| 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 | | | 3 427 200.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 427 200.00 | |
I4 DECREASES Grand Total | | | 3 427 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 427 200.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 63 000.00 | | 63 000.00 | 63 000.00 |
VH Loans with a maturity of more than one year at origin | 3 580 500.00 | 351 442.00 | 1 899 032.00 | 3 580 500.00 |
VJ Loans taken out during the year | 3 580 500.00 | | | 3 580 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 000.00 | | 63 000.00 | 63 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 580 500.00 | 351 442.00 | 1 899 032.00 | 3 580 500.00 |
