| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 160 239.00 | | 160 239.00 | 160 239.00 |
BZ Other receivables | 21 885.00 | | 21 885.00 | 21 885.00 |
CF Cash and cash equivalents | 681.00 | | 681.00 | 681.00 |
CJ TOTAL (II) | 22 566.00 | | 22 566.00 | 22 566.00 |
CO Grand total (0 to V) | 182 805.00 | | 182 805.00 | 182 805.00 |
CU Other investments | 160 086.00 | | 160 086.00 | 160 086.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | | | 8 000.00 |
DG Other reserves | 50 008.00 | | | 50 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 460.00 | | | -12 460.00 |
DL TOTAL (I) | 125 543.00 | | | 125 543.00 |
DU Loans and Debts from Credit Institutions (3) | 25 627.00 | | | 25 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 051.00 | | | 30 051.00 |
DX Trade payables and related accounts | 1 584.00 | | | 1 584.00 |
EC TOTAL (IV) | 57 262.00 | | | 57 262.00 |
EE Grand total (I to V) | 182 805.00 | | | 182 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 026.00 | |
GF Total Operating Expenses (II) | | | 2 026.00 | |
GG - OPERATING RESULT (I - II) | | | -2 026.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 698.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 700.00 | |
GR Interest and similar expenses | | | 11 134.00 | |
GU Total financial expenses (VI) | | | 11 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 700.00 | | | 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 161.00 | | | 13 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 460.00 | | | -12 460.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 30 051.00 | 30 051.00 | | 30 051.00 |
8B Suppliers and Related Accounts | 1 584.00 | 1 584.00 | | 1 584.00 |
VG Loans with a maturity of up to one year at origin | 25 627.00 | 12 878.00 | 12 749.00 | 25 627.00 |
VS Prepaid expenses | 21 885.00 | 21 885.00 | | 21 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 885.00 | 21 885.00 | | 21 885.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 262.00 | 44 513.00 | 12 749.00 | 57 262.00 |
