| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 61 275.00 | | 61 275.00 | 61 275.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 182.00 | | 182.00 | 182.00 |
CJ TOTAL (II) | 182.00 | | 182.00 | 182.00 |
CO Grand total (0 to V) | 61 457.00 | | 61 457.00 | 61 457.00 |
CU Other investments | 61 275.00 | | 61 275.00 | 61 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 21 000.00 | 21 000.00 | | 21 000.00 |
DH Retained earnings | -1 867.00 | 75.00 | | -1 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 754.00 | -1 942.00 | | -1 754.00 |
DL TOTAL (I) | 18 479.00 | 20 233.00 | | 18 479.00 |
DU Loans and Debts from Credit Institutions (3) | 18 487.00 | 37 277.00 | | 18 487.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 107.00 | 8 000.00 | | 23 107.00 |
DX Trade payables and related accounts | 1 144.00 | 550.00 | | 1 144.00 |
EA Other liabilities | 240.00 | 240.00 | | 240.00 |
EC TOTAL (IV) | 42 978.00 | 46 068.00 | | 42 978.00 |
EE Grand total (I to V) | 61 457.00 | 66 301.00 | | 61 457.00 |
EG Accrued income and payables due within one year | 33 632.00 | 18 640.00 | | 33 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 793.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 793.00 | |
GG - OPERATING RESULT (I - II) | | | -793.00 | |
GR Interest and similar expenses | | | 936.00 | |
GU Total financial expenses (VI) | | | 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 25.00 | 7.00 | | 25.00 |
HH Total exceptional expenses (VIII) | 25.00 | 7.00 | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | -7.00 | | -25.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 754.00 | 1 942.00 | | 1 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 754.00 | -1 942.00 | | -1 754.00 |
| |
| 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 | 61 275.00 | | | 61 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 275.00 | |
I4 DECREASES Grand Total | | | 61 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 275.00 | | | 61 275.00 |
| |
| 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 | 1 144.00 | 1 144.00 | | 1 144.00 |
8K Other liabilities (including liabilities related to repo transactions) | 240.00 | 240.00 | | 240.00 |
VH Loans with a maturity of more than one year at origin | 18 487.00 | 9 141.00 | 9 346.00 | 18 487.00 |
VI Group and Associates | 23 107.00 | 23 107.00 | | 23 107.00 |
VK Loans repaid during the year | 17 686.00 | | | 17 686.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 978.00 | 33 632.00 | 9 346.00 | 42 978.00 |
