| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 319 350.00 | | 319 350.00 | 319 350.00 |
BZ Other receivables | 323.00 | | 323.00 | 323.00 |
CF Cash and cash equivalents | 6 907.00 | | 6 907.00 | 6 907.00 |
CJ TOTAL (II) | 7 230.00 | | 7 230.00 | 7 230.00 |
CO Grand total (0 to V) | 326 580.00 | | 326 580.00 | 326 580.00 |
CU Other investments | 319 350.00 | | 319 350.00 | 319 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 27 623.00 | | | 27 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 427.00 | | | -3 427.00 |
DL TOTAL (I) | 25 296.00 | | | 25 296.00 |
DU Loans and Debts from Credit Institutions (3) | 230 030.00 | | | 230 030.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 000.00 | | | 70 000.00 |
DX Trade payables and related accounts | 1 254.00 | | | 1 254.00 |
EC TOTAL (IV) | 301 284.00 | | | 301 284.00 |
EE Grand total (I to V) | 326 580.00 | | | 326 580.00 |
EG Accrued income and payables due within one year | 116 462.00 | | | 116 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 954.00 | |
GF Total Operating Expenses (II) | | | 954.00 | |
GG - OPERATING RESULT (I - II) | | | -954.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 2 474.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 474.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 427.00 | | | 3 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 427.00 | | | -3 427.00 |
| |
| 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 | 319 350.00 | | | 319 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 319 350.00 | |
I4 DECREASES Grand Total | | | 319 350.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 319 350.00 | | | 319 350.00 |
| |
| 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 | 1 254.00 | 1 254.00 | | 1 254.00 |
VB VAT | 323.00 | 323.00 | | 323.00 |
VH Loans with a maturity of more than one year at origin | 230 030.00 | 45 208.00 | 184 822.00 | 230 030.00 |
VI Group and Associates | 70 000.00 | 70 000.00 | | 70 000.00 |
VK Loans repaid during the year | 44 805.00 | | | 44 805.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 323.00 | 323.00 | | 323.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 284.00 | 116 462.00 | 184 822.00 | 301 284.00 |
