| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 241 050.00 | 241 050.00 | | 241 050.00 |
BZ Other receivables | 20 557.00 | | 20 557.00 | 20 557.00 |
CF Cash and cash equivalents | 6 309.00 | | 6 309.00 | 6 309.00 |
CJ TOTAL (II) | 26 866.00 | | 26 866.00 | 26 866.00 |
CO Grand total (0 to V) | 267 916.00 | 241 050.00 | 26 866.00 | 267 916.00 |
CU Other investments | 241 050.00 | 241 050.00 | | 241 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 29 000.00 | 29 000.00 | | 29 000.00 |
DD Legal reserve (1) | 2 900.00 | 2 900.00 | | 2 900.00 |
DG Other reserves | | 20 061.00 | | |
DH Retained earnings | -153 215.00 | | | -153 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 195.00 | -173 276.00 | | -12 195.00 |
DL TOTAL (I) | -133 510.00 | -121 315.00 | | -133 510.00 |
DU Loans and Debts from Credit Institutions (3) | 105 586.00 | 107 062.00 | | 105 586.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 862.00 | 61 862.00 | | 53 862.00 |
DX Trade payables and related accounts | 929.00 | 1 318.00 | | 929.00 |
EC TOTAL (IV) | 160 376.00 | 170 241.00 | | 160 376.00 |
EE Grand total (I to V) | 26 866.00 | 48 926.00 | | 26 866.00 |
EG Accrued income and payables due within one year | 133 750.00 | 117 457.00 | | 133 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 613.00 | |
FY Salaries and Wages | | | 1 600.00 | |
GF Total Operating Expenses (II) | | | 5 213.00 | |
GG - OPERATING RESULT (I - II) | | | -5 213.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 000.00 | |
GR Interest and similar expenses | | | -1 018.00 | |
GU Total financial expenses (VI) | | | 6 982.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 982.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 195.00 | 173 276.00 | | 12 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 195.00 | -173 276.00 | | -12 195.00 |
| |
| 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 | 241 050.00 | | | 241 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 241 050.00 | |
I4 DECREASES Grand Total | | | 241 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 241 050.00 | | | 241 050.00 |
| |
| 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 | 929.00 | 929.00 | | 929.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 149.00 | 35 149.00 | | 35 149.00 |
UX Other trade receivables | 20 557.00 | 20 557.00 | | 20 557.00 |
VH Loans with a maturity of more than one year at origin | 105 586.00 | 78 959.00 | 26 626.00 | 105 586.00 |
VI Group and Associates | 18 713.00 | 18 713.00 | | 18 713.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 557.00 | 20 557.00 | | 20 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 376.00 | 133 750.00 | 26 626.00 | 160 376.00 |
