| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 359 810.00 | | 359 810.00 | 359 810.00 |
BZ Other receivables | 27 148.00 | | 27 148.00 | 27 148.00 |
CF Cash and cash equivalents | 11 533.00 | | 11 533.00 | 11 533.00 |
CJ TOTAL (II) | 38 681.00 | | 38 681.00 | 38 681.00 |
CO Grand total (0 to V) | 398 491.00 | | 398 491.00 | 398 491.00 |
CU Other investments | 359 810.00 | | 359 810.00 | 359 810.00 |
| |
| 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 |
DH Retained earnings | -24 595.00 | -4 580.00 | | -24 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 454.00 | -20 014.00 | | -6 454.00 |
DL TOTAL (I) | -21 049.00 | -14 595.00 | | -21 049.00 |
DU Loans and Debts from Credit Institutions (3) | 252 082.00 | 301 791.00 | | 252 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 020.00 | 205 592.00 | | 155 020.00 |
DX Trade payables and related accounts | 3 902.00 | 4 126.00 | | 3 902.00 |
DY Tax and social security liabilities | 8 535.00 | | | 8 535.00 |
EC TOTAL (IV) | 419 540.00 | 511 509.00 | | 419 540.00 |
EE Grand total (I to V) | 398 491.00 | 496 914.00 | | 398 491.00 |
EG Accrued income and payables due within one year | 218 124.00 | 260 333.00 | | 218 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 732.00 | |
GF Total Operating Expenses (II) | | | 6 732.00 | |
GG - OPERATING RESULT (I - II) | | | -6 732.00 | |
GR Interest and similar expenses | | | 2 995.00 | |
GU Total financial expenses (VI) | | | 2 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 273.00 | -8 104.00 | | -3 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 454.00 | 20 014.00 | | 6 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 454.00 | -20 014.00 | | -6 454.00 |
| |
| 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 | 359 810.00 | | | 359 810.00 |
I3 DECREASES Total Financial Fixed Assets | | | 359 810.00 | |
I4 DECREASES Grand Total | | | 359 810.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 359 810.00 | | | 359 810.00 |
| |
| 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 | 3 902.00 | 3 902.00 | | 3 902.00 |
8D Social Security and Other Social Organizations | 8 535.00 | 8 535.00 | | 8 535.00 |
8K Other liabilities (including liabilities related to repo transactions) | 95 020.00 | 95 020.00 | | 95 020.00 |
VH Loans with a maturity of more than one year at origin | 252 082.00 | 50 666.00 | 201 416.00 | 252 082.00 |
VI Group and Associates | 60 000.00 | 60 000.00 | | 60 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 148.00 | 27 148.00 | | 27 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 148.00 | 27 148.00 | | 27 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 419 540.00 | 218 124.00 | 201 416.00 | 419 540.00 |
