| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 200.00 | 7 200.00 | | 7 200.00 |
BD Other fixed assets | 38.00 | | 38.00 | 38.00 |
BH Other financial assets | 1 230.00 | | 1 230.00 | 1 230.00 |
BJ TOTAL (I) | 98 468.00 | 7 200.00 | 91 268.00 | 98 468.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 3 565.00 | | 3 565.00 | 3 565.00 |
CJ TOTAL (II) | 4 565.00 | | 4 565.00 | 4 565.00 |
CO Grand total (0 to V) | 103 033.00 | 7 200.00 | 95 833.00 | 103 033.00 |
CU Other investments | 90 000.00 | | 90 000.00 | 90 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 322.00 | | | 322.00 |
DH Retained earnings | 6 125.00 | | | 6 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 076.00 | 6 447.00 | | -5 076.00 |
DL TOTAL (I) | 11 371.00 | 16 447.00 | | 11 371.00 |
DU Loans and Debts from Credit Institutions (3) | 59 841.00 | 71 640.00 | | 59 841.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 111.00 | 22 111.00 | | 24 111.00 |
DX Trade payables and related accounts | 510.00 | 510.00 | | 510.00 |
EC TOTAL (IV) | 84 462.00 | 94 261.00 | | 84 462.00 |
EE Grand total (I to V) | 95 833.00 | 110 708.00 | | 95 833.00 |
EI Including equity loans | 24 111.00 | | | 24 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 086.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 3 080.00 | |
GF Total Operating Expenses (II) | | | 4 166.00 | |
GG - OPERATING RESULT (I - II) | | | -4 166.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -908.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 074.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 15 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 075.00 | 8 553.00 | | 5 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 075.00 | 6 446.00 | | -5 075.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 120.00 | 3 081.00 | | 4 120.00 |
PE DEPRECIATION Total including other intangible assets | 4 120.00 | 3 080.00 | | 4 120.00 |
| |
| 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 | 510.00 | 510.00 | | 510.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 111.00 | 24 111.00 | | 24 111.00 |
UT Other financial assets | 1 230.00 | | 1 230.00 | 1 230.00 |
VH Loans with a maturity of more than one year at origin | 59 841.00 | 11 816.00 | 48 025.00 | 59 841.00 |
VK Loans repaid during the year | 11 641.00 | | | 11 641.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 230.00 | 1 000.00 | 1 230.00 | 2 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 462.00 | 36 437.00 | 48 025.00 | 84 462.00 |
