| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 000.00 | | 200 000.00 | 200 000.00 |
BZ Other receivables | 60.00 | | 60.00 | 60.00 |
CF Cash and cash equivalents | 236.00 | | 236.00 | 236.00 |
CJ TOTAL (II) | 296.00 | | 296.00 | 296.00 |
CO Grand total (0 to V) | 200 296.00 | | 200 296.00 | 200 296.00 |
CU Other investments | 200 000.00 | | 200 000.00 | 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 649.00 | | | -2 649.00 |
DL TOTAL (I) | 7 351.00 | | | 7 351.00 |
DU Loans and Debts from Credit Institutions (3) | 179 756.00 | | | 179 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 549.00 | | | 12 549.00 |
DX Trade payables and related accounts | 640.00 | | | 640.00 |
EC TOTAL (IV) | 192 945.00 | | | 192 945.00 |
EE Grand total (I to V) | 200 296.00 | | | 200 296.00 |
EG Accrued income and payables due within one year | 45 228.00 | | | 45 228.00 |
EI Including equity loans | 12 549.00 | | | 12 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 635.00 | |
FX Taxes, duties, and similar payments | | | 5 655.00 | |
GF Total Operating Expenses (II) | | | 29 290.00 | |
GG - OPERATING RESULT (I - II) | | | -29 290.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 30 006.00 | |
GR Interest and similar expenses | | | 3 365.00 | |
GU Total financial expenses (VI) | | | 3 365.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 641.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 006.00 | | | 30 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 656.00 | | | 32 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 649.00 | | | -2 649.00 |
| |
| 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 | | | 200 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 200 000.00 | |
I4 DECREASES Grand Total | | | 200 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 200 000.00 | |
| |
| 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 | 640.00 | 640.00 | | 640.00 |
VH Loans with a maturity of more than one year at origin | 179 756.00 | 32 039.00 | 115 094.00 | 179 756.00 |
VI Group and Associates | 12 549.00 | 12 549.00 | | 12 549.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 24 780.00 | | | 24 780.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60.00 | 60.00 | | 60.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 945.00 | 45 228.00 | 115 094.00 | 192 945.00 |
