| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 496 180.00 | | 496 180.00 | 496 180.00 |
BZ Other receivables | 213.00 | | 213.00 | 213.00 |
CF Cash and cash equivalents | 954.00 | | 954.00 | 954.00 |
CH Prepaid expenses | 11 250.00 | | 11 250.00 | 11 250.00 |
CJ TOTAL (II) | 12 417.00 | | 12 417.00 | 12 417.00 |
CO Grand total (0 to V) | 508 597.00 | | 508 597.00 | 508 597.00 |
CU Other investments | 496 180.00 | | 496 180.00 | 496 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 156 500.00 | | | 156 500.00 |
DH Retained earnings | -5 463.00 | | | -5 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 533.00 | | | -7 533.00 |
DL TOTAL (I) | 143 502.00 | | | 143 502.00 |
DU Loans and Debts from Credit Institutions (3) | 301 141.00 | | | 301 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 547.00 | | | 62 547.00 |
DX Trade payables and related accounts | 1 406.00 | | | 1 406.00 |
EC TOTAL (IV) | 365 095.00 | | | 365 095.00 |
EE Grand total (I to V) | 508 597.00 | | | 508 597.00 |
EG Accrued income and payables due within one year | 107 343.00 | | | 107 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 147.00 | |
GF Total Operating Expenses (II) | | | 2 147.00 | |
GG - OPERATING RESULT (I - II) | | | -2 147.00 | |
GR Interest and similar expenses | | | 5 386.00 | |
GU Total financial expenses (VI) | | | 5 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 533.00 | | | 7 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 533.00 | | | -7 533.00 |
| |
| 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 | 496 180.00 | | | 496 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 496 180.00 | |
I4 DECREASES Grand Total | | | 496 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 496 180.00 | | | 496 180.00 |
| |
| 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 | 1 406.00 | 1 406.00 | | 1 406.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 548.00 | 62 548.00 | | 62 548.00 |
UX Other trade receivables | 213.00 | 213.00 | | 213.00 |
VH Loans with a maturity of more than one year at origin | 301 141.00 | 43 390.00 | 169 960.00 | 301 141.00 |
VJ Loans taken out during the year | 40 901.00 | | | 40 901.00 |
VS Prepaid expenses | 11 250.00 | 11 250.00 | | 11 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 463.00 | 11 463.00 | | 11 463.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 095.00 | 107 344.00 | 169 960.00 | 365 095.00 |
