| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 525.00 | | 525.00 | 525.00 |
BZ Other receivables | 257 484.00 | | 257 484.00 | 257 484.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 257 484.00 | | 257 484.00 | 257 484.00 |
CO Grand total (0 to V) | 258 009.00 | | 258 009.00 | 258 009.00 |
CU Other investments | 525.00 | | 525.00 | 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -124 339.00 | -144 721.00 | | -124 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 414.00 | 20 383.00 | | 6 414.00 |
DL TOTAL (I) | -110 425.00 | -116 839.00 | | -110 425.00 |
DU Loans and Debts from Credit Institutions (3) | 35 471.00 | | | 35 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 324 227.00 | 335 839.00 | | 324 227.00 |
DX Trade payables and related accounts | 8 736.00 | 7 992.00 | | 8 736.00 |
EC TOTAL (IV) | 368 434.00 | 343 831.00 | | 368 434.00 |
EE Grand total (I to V) | 258 009.00 | 226 993.00 | | 258 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 454.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 25 455.00 | |
GG - OPERATING RESULT (I - II) | | | -25 455.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 845.00 | |
GP Total financial income (V) | | | 33 845.00 | |
GR Interest and similar expenses | | | 1 977.00 | |
GU Total financial expenses (VI) | | | 1 977.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 414.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 845.00 | 45 481.00 | | 33 845.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 432.00 | 25 098.00 | | 27 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 414.00 | 20 383.00 | | 6 414.00 |
| |
| 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 | 525.00 | | | 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 525.00 | |
I4 DECREASES Grand Total | | | 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 525.00 | | | 525.00 |
| |
| 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 | 8 736.00 | 8 736.00 | | 8 736.00 |
VB VAT | 5 387.00 | 5 387.00 | | 5 387.00 |
VC Group and associates | 252 097.00 | 252 097.00 | | 252 097.00 |
VG Loans with a maturity of up to one year at origin | 35 471.00 | 35 471.00 | | 35 471.00 |
VI Group and Associates | 324 227.00 | 324 227.00 | | 324 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 257 484.00 | 257 484.00 | | 257 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 368 434.00 | 368 434.00 | | 368 434.00 |
