| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | -7 411.00 | | -7 411.00 | -7 411.00 |
BJ TOTAL (I) | 26 339.00 | | 26 339.00 | 26 339.00 |
BZ Other receivables | 1 014.00 | | 1 014.00 | 1 014.00 |
CF Cash and cash equivalents | 27 783.00 | | 27 783.00 | 27 783.00 |
CJ TOTAL (II) | 28 797.00 | | 28 797.00 | 28 797.00 |
CO Grand total (0 to V) | 55 136.00 | | 55 136.00 | 55 136.00 |
CU Other investments | 33 750.00 | | 33 750.00 | 33 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 592.00 | | | -2 592.00 |
DL TOTAL (I) | -1 592.00 | | | -1 592.00 |
DU Loans and Debts from Credit Institutions (3) | 33 950.00 | | | 33 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 164.00 | | | 21 164.00 |
DX Trade payables and related accounts | 1 614.00 | | | 1 614.00 |
EC TOTAL (IV) | 56 728.00 | | | 56 728.00 |
EE Grand total (I to V) | 55 136.00 | | | 55 136.00 |
EG Accrued income and payables due within one year | 27 904.00 | | | 27 904.00 |
EI Including equity loans | 21 164.00 | | | 21 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 590.00 | |
FX Taxes, duties, and similar payments | | | 881.00 | |
GF Total Operating Expenses (II) | | | 2 471.00 | |
GG - OPERATING RESULT (I - II) | | | -2 471.00 | |
GR Interest and similar expenses | | | 121.00 | |
GU Total financial expenses (VI) | | | 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 592.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 592.00 | | | 2 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 592.00 | | | -2 592.00 |
| |
| 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 | | | 33 750.00 | |
I3 DECREASES Total Financial Fixed Assets | | 7 411.00 | 26 339.00 | |
I4 DECREASES Grand Total | | 7 411.00 | 26 339.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 33 750.00 | |
| |
| 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 | 1 614.00 | 1 614.00 | | 1 614.00 |
UL Receivables related to investments | -7 411.00 | -7 411.00 | | -7 411.00 |
VH Loans with a maturity of more than one year at origin | 33 950.00 | 5 126.00 | 20 856.00 | 33 950.00 |
VI Group and Associates | 21 164.00 | 21 164.00 | | 21 164.00 |
VJ Loans taken out during the year | 36 500.00 | | | 36 500.00 |
VK Loans repaid during the year | 2 550.00 | | | 2 550.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 014.00 | 1 014.00 | | 1 014.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | -6 397.00 | -6 397.00 | | -6 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 728.00 | 27 904.00 | 20 856.00 | 56 728.00 |
