| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 405 005.00 | | 405 005.00 | 405 005.00 |
CF Cash and cash equivalents | 4 797.00 | | 4 797.00 | 4 797.00 |
CJ TOTAL (II) | 4 797.00 | | 4 797.00 | 4 797.00 |
CO Grand total (0 to V) | 409 802.00 | | 409 802.00 | 409 802.00 |
CU Other investments | 405 005.00 | | 405 005.00 | 405 005.00 |
| |
| 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) | -8 181.00 | | | -8 181.00 |
DL TOTAL (I) | -7 181.00 | | | -7 181.00 |
DU Loans and Debts from Credit Institutions (3) | 267 587.00 | | | 267 587.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 696.00 | | | 118 696.00 |
DX Trade payables and related accounts | 700.00 | | | 700.00 |
EA Other liabilities | 30 000.00 | | | 30 000.00 |
EC TOTAL (IV) | 416 983.00 | | | 416 983.00 |
EE Grand total (I to V) | 409 802.00 | | | 409 802.00 |
EI Including equity loans | 118 696.00 | | | 118 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 079.00 | |
GF Total Operating Expenses (II) | | | 3 079.00 | |
GG - OPERATING RESULT (I - II) | | | -3 079.00 | |
GR Interest and similar expenses | | | 3 402.00 | |
GU Total financial expenses (VI) | | | 3 402.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 700.00 | | | 1 700.00 |
HH Total exceptional expenses (VIII) | 1 700.00 | | | 1 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 700.00 | | | -1 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 181.00 | | | 8 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 181.00 | | | -8 181.00 |
| |
| 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 | | | 405 005.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 405 005.00 | |
I4 DECREASES Grand Total | | | 405 005.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 405 005.00 | |
| |
| 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 | 700.00 | 700.00 | | 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
VG Loans with a maturity of up to one year at origin | 431.00 | 431.00 | | 431.00 |
VH Loans with a maturity of more than one year at origin | 267 156.00 | 23 063.00 | 94 653.00 | 267 156.00 |
VI Group and Associates | 118 696.00 | 118 696.00 | | 118 696.00 |
VJ Loans taken out during the year | 290 666.00 | | | 290 666.00 |
VK Loans repaid during the year | 22 844.00 | | | 22 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | | 405 005.00 | |
VY TOTAL – STATEMENT OF LIABILITIES | 416 983.00 | 172 891.00 | 94 653.00 | 416 983.00 |
