| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 816 775.00 | | 816 775.00 | 816 775.00 |
CF Cash and cash equivalents | 256.00 | | 256.00 | 256.00 |
CH Prepaid expenses | 63.00 | | 63.00 | 63.00 |
CJ TOTAL (II) | 319.00 | | 319.00 | 319.00 |
CO Grand total (0 to V) | 817 094.00 | | 817 094.00 | 817 094.00 |
CU Other investments | 816 775.00 | | 816 775.00 | 816 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 320 863.00 | | | 320 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 706.00 | | | -10 706.00 |
DL TOTAL (I) | 321 157.00 | | | 321 157.00 |
DU Loans and Debts from Credit Institutions (3) | 361 649.00 | | | 361 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132 500.00 | | | 132 500.00 |
DX Trade payables and related accounts | 1 787.00 | | | 1 787.00 |
EC TOTAL (IV) | 495 937.00 | | | 495 937.00 |
EE Grand total (I to V) | 817 094.00 | | | 817 094.00 |
EG Accrued income and payables due within one year | 201 616.00 | | | 201 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 435.00 | |
GF Total Operating Expenses (II) | | | 2 435.00 | |
GG - OPERATING RESULT (I - II) | | | -2 435.00 | |
GR Interest and similar expenses | | | 8 271.00 | |
GU Total financial expenses (VI) | | | 8 271.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 706.00 | | | 10 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 706.00 | | | -10 706.00 |
| |
| 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 | 816 775.00 | | | 816 775.00 |
I3 DECREASES Total Financial Fixed Assets | | | 816 775.00 | |
I4 DECREASES Grand Total | | | 816 775.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 816 775.00 | | | 816 775.00 |
| |
| 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 | 1 787.00 | 1 787.00 | | 1 787.00 |
VH Loans with a maturity of more than one year at origin | 361 649.00 | 67 328.00 | 232 803.00 | 361 649.00 |
VI Group and Associates | 132 500.00 | 132 500.00 | | 132 500.00 |
VS Prepaid expenses | 63.00 | 63.00 | | 63.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63.00 | 63.00 | | 63.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 495 937.00 | 201 616.00 | 232 803.00 | 495 937.00 |
