| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 304 000.00 | | 304 000.00 | 304 000.00 |
BJ TOTAL (I) | 304 000.00 | | 304 000.00 | 304 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 147.00 | | 2 147.00 | 2 147.00 |
CF Cash and cash equivalents | 1 128.00 | | 1 128.00 | 1 128.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 3 275.00 | | 3 275.00 | 3 275.00 |
CO Grand total (0 to V) | 307 275.00 | | 307 275.00 | 307 275.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 134 193.00 | 82 196.00 | | 134 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 006.00 | 51 996.00 | | -8 006.00 |
DL TOTAL (I) | 137 187.00 | 145 193.00 | | 137 187.00 |
DU Loans and Debts from Credit Institutions (3) | 116 523.00 | 176 595.00 | | 116 523.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 844.00 | 27 827.00 | | 48 844.00 |
DX Trade payables and related accounts | 4 721.00 | 2 983.00 | | 4 721.00 |
DY Tax and social security liabilities | 5.00 | | | 5.00 |
EC TOTAL (IV) | 170 088.00 | 207 409.00 | | 170 088.00 |
EE Grand total (I to V) | 307 275.00 | 352 602.00 | | 307 275.00 |
EI Including equity loans | 48 844.00 | | | 48 844.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 48.00 | |
FW Other purchases and external expenses | | | 6 703.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 704.00 | |
GG - OPERATING RESULT (I - II) | | | -6 656.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 129.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 130.00 | |
GR Interest and similar expenses | | | 1 480.00 | |
GU Total financial expenses (VI) | | | 1 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 350.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 179.00 | 63 033.00 | | 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 184.00 | 11 036.00 | | 8 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 006.00 | 51 996.00 | | -8 006.00 |
| |
| 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 | 4 721.00 | 4 721.00 | | 4 721.00 |
UX Other trade receivables | 2 147.00 | 2 147.00 | | 2 147.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VH Loans with a maturity of more than one year at origin | 116 483.00 | 60 581.00 | 55 902.00 | 116 483.00 |
VI Group and Associates | 48 844.00 | 48 844.00 | | 48 844.00 |
VK Loans repaid during the year | 60 036.00 | | | 60 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 147.00 | 2 147.00 | | 2 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 088.00 | 114 186.00 | 55 902.00 | 170 088.00 |
