| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 150 020.00 | | 150 020.00 | 150 020.00 |
CF Cash and cash equivalents | 164.00 | | 164.00 | 164.00 |
CJ TOTAL (II) | 164.00 | | 164.00 | 164.00 |
CO Grand total (0 to V) | 150 184.00 | | 150 184.00 | 150 184.00 |
CU Other investments | 150 020.00 | | 150 020.00 | 150 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 599.00 | | | -22 599.00 |
DL TOTAL (I) | -17 599.00 | | | -17 599.00 |
DU Loans and Debts from Credit Institutions (3) | 135 375.00 | | | 135 375.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 287.00 | | | 29 287.00 |
DX Trade payables and related accounts | 3 120.00 | | | 3 120.00 |
EC TOTAL (IV) | 167 782.00 | | | 167 782.00 |
EE Grand total (I to V) | 150 184.00 | | | 150 184.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 850.00 | |
FX Taxes, duties, and similar payments | | | 3 810.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 19 661.00 | |
GG - OPERATING RESULT (I - II) | | | -19 661.00 | |
GR Interest and similar expenses | | | 2 938.00 | |
GU Total financial expenses (VI) | | | 2 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 599.00 | | | 22 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 599.00 | | | -22 599.00 |
| |
| 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 | | | 150 020.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 150 020.00 | |
I4 DECREASES Grand Total | | | 150 020.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 150 020.00 | |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
VH Loans with a maturity of more than one year at origin | 270 934.00 | 41 867.00 | 169 425.00 | 270 934.00 |
VI Group and Associates | 29 287.00 | 29 287.00 | | 29 287.00 |
VK Loans repaid during the year | 29 249.00 | | | 29 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 303 341.00 | 74 274.00 | 169 425.00 | 303 341.00 |
