| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 335 032.00 | | 335 032.00 | 335 032.00 |
CF Cash and cash equivalents | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 50.00 | | 50.00 | 50.00 |
CO Grand total (0 to V) | 335 082.00 | | 335 082.00 | 335 082.00 |
CU Other investments | 335 032.00 | | 335 032.00 | 335 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 812.00 | | | -14 812.00 |
DK Regulated provisions | 4 515.00 | | | 4 515.00 |
DL TOTAL (I) | 19 703.00 | | | 19 703.00 |
DU Loans and Debts from Credit Institutions (3) | 290 960.00 | | | 290 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 500.00 | | | 23 500.00 |
DX Trade payables and related accounts | 918.00 | | | 918.00 |
EC TOTAL (IV) | 315 379.00 | | | 315 379.00 |
EE Grand total (I to V) | 335 082.00 | | | 335 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 855.00 | |
FW Other purchases and external expenses | | | 7 801.00 | |
GF Total Operating Expenses (II) | | | 8 656.00 | |
GG - OPERATING RESULT (I - II) | | | -8 656.00 | |
GR Interest and similar expenses | | | 2 141.00 | |
GU Total financial expenses (VI) | | | 2 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 797.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 500.00 | | | 500.00 |
HD Total exceptional income (VII) | 500.00 | | | 500.00 |
HG Exceptional depreciation and provisions | 4 515.00 | | | 4 515.00 |
HH Total exceptional expenses (VIII) | 4 515.00 | | | 4 515.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 015.00 | | | -4 015.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500.00 | | | 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 312.00 | | | 15 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 812.00 | | | -14 812.00 |
| |
| 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 | | | 335 032.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 335 032.00 | |
I4 DECREASES Grand Total | | | 335 032.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 335 032.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 4 515.00 | | |
7C Grand total | | 4 515.00 | | |
| |
| 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 | 23 500.00 | 23 500.00 | | 23 500.00 |
8B Suppliers and Related Accounts | 918.00 | 918.00 | | 918.00 |
VG Loans with a maturity of up to one year at origin | 290 961.00 | 53 039.00 | 171 391.00 | 290 961.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 315 379.00 | 77 457.00 | 171 391.00 | 315 379.00 |
