| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 592 000.00 | | 592 000.00 | 592 000.00 |
CF Cash and cash equivalents | 8 106.00 | | 8 106.00 | 8 106.00 |
CJ TOTAL (II) | 8 106.00 | | 8 106.00 | 8 106.00 |
CO Grand total (0 to V) | 600 106.00 | | 600 106.00 | 600 106.00 |
CU Other investments | 592 000.00 | | 592 000.00 | 592 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 93 000.00 | | | 93 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 341.00 | | | -27 341.00 |
DL TOTAL (I) | 65 659.00 | | | 65 659.00 |
DU Loans and Debts from Credit Institutions (3) | 493 187.00 | | | 493 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 000.00 | | | 40 000.00 |
DX Trade payables and related accounts | 1 260.00 | | | 1 260.00 |
EC TOTAL (IV) | 534 447.00 | | | 534 447.00 |
EE Grand total (I to V) | 600 106.00 | | | 600 106.00 |
EG Accrued income and payables due within one year | 111 491.00 | | | 111 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 645.00 | |
FX Taxes, duties, and similar payments | | | 509.00 | |
GF Total Operating Expenses (II) | | | 24 154.00 | |
GG - OPERATING RESULT (I - II) | | | -24 154.00 | |
GR Interest and similar expenses | | | 3 187.00 | |
GU Total financial expenses (VI) | | | 3 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 341.00 | | | 27 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 341.00 | | | -27 341.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 592 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 592 000.00 | |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
VH Loans with a maturity of more than one year at origin | 493 187.00 | 70 231.00 | 277 935.00 | 493 187.00 |
VI Group and Associates | 40 000.00 | 40 000.00 | | 40 000.00 |
VJ Loans taken out during the year | 490 000.00 | | | 490 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 534 447.00 | 111 491.00 | 277 935.00 | 534 447.00 |
