| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 424.00 | 475.00 | 949.00 | 1 424.00 |
BD Other fixed assets | 403 000.00 | | 403 000.00 | 403 000.00 |
BJ TOTAL (I) | 404 424.00 | 475.00 | 403 949.00 | 404 424.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 182 730.00 | | 182 730.00 | 182 730.00 |
CH Prepaid expenses | 82.00 | | 82.00 | 82.00 |
CJ TOTAL (II) | 182 812.00 | | 182 812.00 | 182 812.00 |
CO Grand total (0 to V) | 587 236.00 | 475.00 | 586 762.00 | 587 236.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 390 465.00 | 390 465.00 | | 390 465.00 |
DH Retained earnings | -14 778.00 | | | -14 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 490.00 | -14 778.00 | | -9 490.00 |
DL TOTAL (I) | 374 996.00 | 384 487.00 | | 374 996.00 |
DU Loans and Debts from Credit Institutions (3) | 206 304.00 | | | 206 304.00 |
DX Trade payables and related accounts | 2 424.00 | 435.00 | | 2 424.00 |
DY Tax and social security liabilities | 1 427.00 | | | 1 427.00 |
EA Other liabilities | 1 610.00 | | | 1 610.00 |
EC TOTAL (IV) | 211 765.00 | 435.00 | | 211 765.00 |
EE Grand total (I to V) | 586 762.00 | 384 921.00 | | 586 762.00 |
EG Accrued income and payables due within one year | 20 533.00 | | | 20 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 292.00 | |
FX Taxes, duties, and similar payments | | | 344.00 | |
FY Salaries and Wages | | | 76.00 | |
FZ Social Security Contributions | | | 2 860.00 | |
GB Operating Expenses - Provisions | | | 475.00 | |
GF Total Operating Expenses (II) | | | 12 046.00 | |
GG - OPERATING RESULT (I - II) | | | -12 046.00 | |
GL Other interest and similar income | | | 457.00 | |
GP Total financial income (V) | | | 457.00 | |
GR Interest and similar expenses | | | 1 415.00 | |
GU Total financial expenses (VI) | | | 1 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 269.00 | | | 4 269.00 |
HD Total exceptional income (VII) | 4 269.00 | | | 4 269.00 |
HE Exceptional expenses on management operations | 665.00 | 63.00 | | 665.00 |
HF Exceptional expenses on capital transactions | 91.00 | 6 173.00 | | 91.00 |
HH Total exceptional expenses (VIII) | 755.00 | 6 236.00 | | 755.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 514.00 | -6 236.00 | | 3 514.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 726.00 | 638.00 | | 4 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 216.00 | 15 416.00 | | 14 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 490.00 | -14 778.00 | | -9 490.00 |
| |
| 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 | | | 404 424.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 403 000.00 | |
I4 DECREASES Grand Total | | | 404 424.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 424.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 424.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 403 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 475.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 475.00 | | |
| |
| 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 | 2 424.00 | 2 424.00 | | 2 424.00 |
8D Social Security and Other Social Organizations | 1 427.00 | 1 427.00 | | 1 427.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 610.00 | 1 610.00 | | 1 610.00 |
VH Loans with a maturity of more than one year at origin | 206 304.00 | 15 072.00 | 60 508.00 | 206 304.00 |
VJ Loans taken out during the year | 206 000.00 | | | 206 000.00 |
VS Prepaid expenses | 82.00 | 82.00 | | 82.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82.00 | 82.00 | | 82.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 765.00 | 20 533.00 | 60 508.00 | 211 765.00 |
