| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 181 015.00 | | 181 015.00 | 181 015.00 |
CF Cash and cash equivalents | 11 559.00 | | 11 559.00 | 11 559.00 |
CJ TOTAL (II) | 11 559.00 | | 11 559.00 | 11 559.00 |
CO Grand total (0 to V) | 192 574.00 | | 192 574.00 | 192 574.00 |
CU Other investments | 181 000.00 | | 181 000.00 | 181 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 000.00 | | | 134 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 980.00 | | | -1 980.00 |
DL TOTAL (I) | 132 020.00 | | | 132 020.00 |
DU Loans and Debts from Credit Institutions (3) | 35 586.00 | | | 35 586.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 695.00 | | | 23 695.00 |
DX Trade payables and related accounts | 1 272.00 | | | 1 272.00 |
EC TOTAL (IV) | 60 553.00 | | | 60 553.00 |
EE Grand total (I to V) | 192 574.00 | | | 192 574.00 |
EI Including equity loans | 23 695.00 | | | 23 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 403.00 | |
GF Total Operating Expenses (II) | | | 6 403.00 | |
GG - OPERATING RESULT (I - II) | | | -6 403.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 000.00 | |
GP Total financial income (V) | | | 5 000.00 | |
GR Interest and similar expenses | | | 577.00 | |
GU Total financial expenses (VI) | | | 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 980.00 | | | 6 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 980.00 | | | -1 980.00 |
| |
| 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 | | | 181 015.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 181 015.00 | |
I4 DECREASES Grand Total | | | 181 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 181 015.00 | |
| |
| 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 | 1 272.00 | 1 272.00 | | 1 272.00 |
VH Loans with a maturity of more than one year at origin | 35 586.00 | 9 848.00 | 25 738.00 | 35 586.00 |
VI Group and Associates | 23 695.00 | 23 695.00 | | 23 695.00 |
VJ Loans taken out during the year | 49 400.00 | | | 49 400.00 |
VK Loans repaid during the year | 13 850.00 | | | 13 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 553.00 | 34 815.00 | 25 738.00 | 60 553.00 |
