| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 770 000.00 | | 1 770 000.00 | 1 770 000.00 |
CF Cash and cash equivalents | 2 205.00 | | 2 205.00 | 2 205.00 |
CJ TOTAL (II) | 2 205.00 | | 2 205.00 | 2 205.00 |
CO Grand total (0 to V) | 1 772 205.00 | | 1 772 205.00 | 1 772 205.00 |
CU Other investments | 1 770 000.00 | | 1 770 000.00 | 1 770 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 426 000.00 | | | 426 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 066.00 | | | -55 066.00 |
DL TOTAL (I) | 370 934.00 | | | 370 934.00 |
DU Loans and Debts from Credit Institutions (3) | 919 762.00 | | | 919 762.00 |
DV Miscellaneous Loans and Financial Debts (4) | 478 509.00 | | | 478 509.00 |
DX Trade payables and related accounts | 3 000.00 | | | 3 000.00 |
EC TOTAL (IV) | 1 401 271.00 | | | 1 401 271.00 |
EE Grand total (I to V) | 1 772 205.00 | | | 1 772 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 538.00 | |
FZ Social Security Contributions | | | 1 285.00 | |
GF Total Operating Expenses (II) | | | 42 823.00 | |
GG - OPERATING RESULT (I - II) | | | -42 823.00 | |
GR Interest and similar expenses | | | 12 243.00 | |
GU Total financial expenses (VI) | | | 12 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 066.00 | | | 55 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 066.00 | | | -55 066.00 |
| |
| 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 | | | 1 770 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 770 000.00 | |
I4 DECREASES Grand Total | | | 1 770 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 770 000.00 | |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
VH Loans with a maturity of more than one year at origin | 919 762.00 | 149 835.00 | 614 473.00 | 919 762.00 |
VI Group and Associates | 478 509.00 | 478 509.00 | | 478 509.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 401 271.00 | 631 344.00 | 614 473.00 | 1 401 271.00 |
