| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 083 521.00 | | 1 083 521.00 | 1 083 521.00 |
BZ Other receivables | 20 300.00 | | 20 300.00 | 20 300.00 |
CF Cash and cash equivalents | 11 973.00 | | 11 973.00 | 11 973.00 |
CJ TOTAL (II) | 32 273.00 | | 32 273.00 | 32 273.00 |
CO Grand total (0 to V) | 1 115 794.00 | | 1 115 794.00 | 1 115 794.00 |
CU Other investments | 1 083 521.00 | | 1 083 521.00 | 1 083 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 525 000.00 | | | 525 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 539.00 | | | -43 539.00 |
DL TOTAL (I) | 481 460.00 | | | 481 460.00 |
DU Loans and Debts from Credit Institutions (3) | 618 592.00 | | | 618 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 142.00 | | | 15 142.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 634 334.00 | | | 634 334.00 |
EE Grand total (I to V) | 1 115 794.00 | | | 1 115 794.00 |
EG Accrued income and payables due within one year | 42 006.00 | | | 42 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 56 789.00 | |
FX Taxes, duties, and similar payments | | | 5 732.00 | |
GF Total Operating Expenses (II) | | | 62 521.00 | |
GG - OPERATING RESULT (I - II) | | | -62 521.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 1 018.00 | |
GU Total financial expenses (VI) | | | 1 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 539.00 | | | 63 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 539.00 | | | -43 539.00 |
| |
| 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 | | | 1 083 521.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 083 521.00 | |
I4 DECREASES Grand Total | | | 1 083 521.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 083 521.00 | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 142.00 | 15 142.00 | | 15 142.00 |
UX Other trade receivables | 20 300.00 | 20 300.00 | | 20 300.00 |
VH Loans with a maturity of more than one year at origin | 618 592.00 | 26 264.00 | 212 946.00 | 618 592.00 |
VJ Loans taken out during the year | 621 610.00 | | | 621 610.00 |
VK Loans repaid during the year | 3 018.00 | | | 3 018.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 300.00 | 20 300.00 | | 20 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 634 334.00 | 42 006.00 | 212 946.00 | 634 334.00 |
