| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 282 400.00 | | 282 400.00 | 282 400.00 |
BJ TOTAL (I) | 282 400.00 | | 282 400.00 | 282 400.00 |
CF Cash and cash equivalents | 1 465.00 | | 1 465.00 | 1 465.00 |
CJ TOTAL (II) | 1 465.00 | | 1 465.00 | 1 465.00 |
CO Grand total (0 to V) | 283 865.00 | | 283 865.00 | 283 865.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 177 500.00 | 177 500.00 | | 177 500.00 |
DH Retained earnings | -8 408.00 | | | -8 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 042.00 | -8 408.00 | | 16 042.00 |
DL TOTAL (I) | 185 134.00 | 169 092.00 | | 185 134.00 |
DU Loans and Debts from Credit Institutions (3) | 78 190.00 | 91 487.00 | | 78 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 738.00 | 20 149.00 | | 18 738.00 |
DX Trade payables and related accounts | 1 803.00 | 1 803.00 | | 1 803.00 |
EC TOTAL (IV) | 98 731.00 | 113 440.00 | | 98 731.00 |
EE Grand total (I to V) | 283 865.00 | 282 532.00 | | 283 865.00 |
EG Accrued income and payables due within one year | 98 731.00 | 36 598.00 | | 98 731.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 359.00 | |
GF Total Operating Expenses (II) | | | 2 359.00 | |
GG - OPERATING RESULT (I - II) | | | -2 359.00 | |
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 | | | 1 599.00 | |
GU Total financial expenses (VI) | | | 1 599.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 042.00 | |
| |
| 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) | 3 958.00 | 8 408.00 | | 3 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 042.00 | -8 408.00 | | 16 042.00 |
| |
| 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 | 282 400.00 | | | 282 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 282 400.00 | |
I4 DECREASES Grand Total | | | 282 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 282 400.00 | | | 282 400.00 |
| |
| 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 | 1 803.00 | 1 803.00 | | 1 803.00 |
VH Loans with a maturity of more than one year at origin | 78 190.00 | 78 190.00 | | 78 190.00 |
VI Group and Associates | 18 738.00 | 18 738.00 | | 18 738.00 |
VK Loans repaid during the year | 13 297.00 | | | 13 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 731.00 | 98 731.00 | | 98 731.00 |
