| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 148 499.00 | | 148 499.00 | 148 499.00 |
CF Cash and cash equivalents | 1 390.00 | | 1 390.00 | 1 390.00 |
CJ TOTAL (II) | 1 390.00 | | 1 390.00 | 1 390.00 |
CO Grand total (0 to V) | 149 889.00 | | 149 889.00 | 149 889.00 |
CU Other investments | 148 499.00 | | 148 499.00 | 148 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | | | 75 000.00 |
DH Retained earnings | -7 106.00 | | | -7 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 690.00 | | | -3 690.00 |
DL TOTAL (I) | 64 202.00 | | | 64 202.00 |
DU Loans and Debts from Credit Institutions (3) | 54 325.00 | | | 54 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 288.00 | | | 29 288.00 |
DX Trade payables and related accounts | 1 074.00 | | | 1 074.00 |
DZ Fixed asset liabilities and related accounts | 999.00 | | | 999.00 |
EC TOTAL (IV) | 85 686.00 | | | 85 686.00 |
EE Grand total (I to V) | 149 889.00 | | | 149 889.00 |
EG Accrued income and payables due within one year | 41 996.00 | | | 41 996.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13.00 | | | 13.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 831.00 | |
GF Total Operating Expenses (II) | | | 2 831.00 | |
GG - OPERATING RESULT (I - II) | | | -2 831.00 | |
GR Interest and similar expenses | | | 858.00 | |
GU Total financial expenses (VI) | | | 858.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 690.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 690.00 | | | 3 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 690.00 | | | -3 690.00 |
| |
| 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 | 148 499.00 | | | 148 499.00 |
I3 DECREASES Total Financial Fixed Assets | | | 148 499.00 | |
I4 DECREASES Grand Total | | | 148 499.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 148 499.00 | | | 148 499.00 |
| |
| 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 | 1 074.00 | 1 074.00 | | 1 074.00 |
8J Fixed Asset Liabilities and Related Accounts | 999.00 | 999.00 | | 999.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 288.00 | 29 288.00 | | 29 288.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VH Loans with a maturity of more than one year at origin | 54 312.00 | 10 622.00 | 43 691.00 | 54 312.00 |
VK Loans repaid during the year | 10 436.00 | | | 10 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 687.00 | 41 996.00 | 43 691.00 | 85 687.00 |
