| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 644 244.00 | | 644 244.00 | 644 244.00 |
CF Cash and cash equivalents | 966.00 | | 966.00 | 966.00 |
CJ TOTAL (II) | 966.00 | | 966.00 | 966.00 |
CO Grand total (0 to V) | 645 210.00 | | 645 210.00 | 645 210.00 |
CU Other investments | 644 244.00 | | 644 244.00 | 644 244.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 214 735.00 | | | 214 735.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 923.00 | | | -25 923.00 |
DL TOTAL (I) | 188 812.00 | | | 188 812.00 |
DU Loans and Debts from Credit Institutions (3) | 368 229.00 | | | 368 229.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 450.00 | | | 87 450.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
EC TOTAL (IV) | 456 399.00 | | | 456 399.00 |
EE Grand total (I to V) | 645 210.00 | | | 645 210.00 |
EG Accrued income and payables due within one year | 149 542.00 | | | 149 542.00 |
EI Including equity loans | 87 450.00 | | | 87 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 9 012.00 | |
FX Taxes, duties, and similar payments | | | 12 816.00 | |
GF Total Operating Expenses (II) | | | 21 828.00 | |
GG - OPERATING RESULT (I - II) | | | -21 827.00 | |
GR Interest and similar expenses | | | 4 096.00 | |
GU Total financial expenses (VI) | | | 4 096.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 096.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 924.00 | | | 25 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 923.00 | | | -25 923.00 |
| |
| 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 | | | 644 244.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 644 244.00 | |
I4 DECREASES Grand Total | | | 644 244.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 644 244.00 | |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
VG Loans with a maturity of up to one year at origin | 368 229.00 | 61 372.00 | 306 857.00 | 368 229.00 |
VI Group and Associates | 87 450.00 | 87 450.00 | | 87 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 456 399.00 | 149 542.00 | 306 857.00 | 456 399.00 |
