| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 270 000.00 | | 270 000.00 | 270 000.00 |
CF Cash and cash equivalents | 4 371.00 | | 4 371.00 | 4 371.00 |
CJ TOTAL (II) | 4 371.00 | | 4 371.00 | 4 371.00 |
CO Grand total (0 to V) | 274 371.00 | | 274 371.00 | 274 371.00 |
CU Other investments | 270 000.00 | | 270 000.00 | 270 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | | 1 788.00 | | |
DH Retained earnings | -960.00 | | | -960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -233.00 | -2 748.00 | | -233.00 |
DL TOTAL (I) | 3 807.00 | 4 040.00 | | 3 807.00 |
DU Loans and Debts from Credit Institutions (3) | 71 307.00 | 117 440.00 | | 71 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 196 666.00 | 148 805.00 | | 196 666.00 |
DX Trade payables and related accounts | 2 590.00 | 4 017.00 | | 2 590.00 |
EC TOTAL (IV) | 270 563.00 | 270 262.00 | | 270 563.00 |
EE Grand total (I to V) | 274 371.00 | 274 303.00 | | 274 371.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 963.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GF Total Operating Expenses (II) | | | 4 142.00 | |
GG - OPERATING RESULT (I - II) | | | -4 142.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 539.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 8 539.00 | |
GR Interest and similar expenses | | | 4 629.00 | |
GU Total financial expenses (VI) | | | 4 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 539.00 | 6 741.00 | | 8 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 772.00 | 9 489.00 | | 8 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -233.00 | -2 748.00 | | -233.00 |
| |
| 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 | 270 000.00 | | | 270 000.00 |
I3 DECREASES Total Financial Fixed Assets | 270 000.00 | | | 270 000.00 |
I4 DECREASES Grand Total | 270 000.00 | | | 270 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 270 000.00 | | | 270 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 2 590.00 | 2 590.00 | | 2 590.00 |
VH Loans with a maturity of more than one year at origin | 71 307.00 | 47 294.00 | 24 013.00 | 71 307.00 |
VI Group and Associates | 196 666.00 | 196 666.00 | | 196 666.00 |
VK Loans repaid during the year | 46 053.00 | | | 46 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 563.00 | 246 550.00 | 24 013.00 | 270 563.00 |
