| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 412 588.00 | | 412 588.00 | 412 588.00 |
CF Cash and cash equivalents | 105.00 | | 105.00 | 105.00 |
CH Prepaid expenses | | | 9.00 | |
CJ TOTAL (II) | 105.00 | | 105.00 | 105.00 |
CO Grand total (0 to V) | 412 694.00 | | 412 694.00 | 412 694.00 |
CU Other investments | 412 588.00 | | 412 588.00 | 412 588.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 404.00 | | | -3 404.00 |
DK Regulated provisions | 339.00 | | | 339.00 |
DL TOTAL (I) | 46 934.00 | | | 46 934.00 |
DU Loans and Debts from Credit Institutions (3) | 350 000.00 | | | 350 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 500.00 | | | 7 500.00 |
DX Trade payables and related accounts | 3 259.00 | | | 3 259.00 |
DZ Fixed asset liabilities and related accounts | 5 000.00 | | | 5 000.00 |
EC TOTAL (IV) | 365 759.00 | | | 365 759.00 |
EE Grand total (I to V) | 412 694.00 | | | 412 694.00 |
EG Accrued income and payables due within one year | 64 671.00 | | | 64 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 065.00 | |
GF Total Operating Expenses (II) | | | 3 065.00 | |
GG - OPERATING RESULT (I - II) | | | -3 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 339.00 | | | 339.00 |
HH Total exceptional expenses (VIII) | 339.00 | | | 339.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -339.00 | | | -339.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 404.00 | | | 3 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 404.00 | | | -3 404.00 |
| |
| 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 | | 412 589.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 412 589.00 | |
I4 DECREASES Grand Total | | | 412 589.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 412 589.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 339.00 | | |
7C Grand total | | 339.00 | | |
UJ - Exceptional | | 339.00 | | |
| |
| 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 | 3 260.00 | 3 260.00 | | 3 260.00 |
8J Fixed Asset Liabilities and Related Accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
VH Loans with a maturity of more than one year at origin | 350 000.00 | 48 911.00 | 199 256.00 | 350 000.00 |
VI Group and Associates | 7 500.00 | 7 500.00 | | 7 500.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 760.00 | 64 671.00 | 199 256.00 | 365 760.00 |
