| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 685 128.00 | | 1 685 128.00 | 1 685 128.00 |
BZ Other receivables | 4 640.00 | | 4 640.00 | 4 640.00 |
CF Cash and cash equivalents | 421 352.00 | | 421 352.00 | 421 352.00 |
CJ TOTAL (II) | 425 992.00 | | 425 992.00 | 425 992.00 |
CO Grand total (0 to V) | 2 111 120.00 | | 2 111 120.00 | 2 111 120.00 |
CU Other investments | 1 685 128.00 | | 1 685 128.00 | 1 685 128.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -143 770.00 | | | -143 770.00 |
DL TOTAL (I) | -133 770.00 | | | -133 770.00 |
DU Loans and Debts from Credit Institutions (3) | 1 338 895.00 | | | 1 338 895.00 |
DV Miscellaneous Loans and Financial Debts (4) | 878 154.00 | | | 878 154.00 |
DX Trade payables and related accounts | 27 840.00 | | | 27 840.00 |
EC TOTAL (IV) | 2 244 890.00 | | | 2 244 890.00 |
EE Grand total (I to V) | 2 111 120.00 | | | 2 111 120.00 |
EG Accrued income and payables due within one year | 1 095 632.00 | | | 1 095 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 65 601.00 | |
FX Taxes, duties, and similar payments | | | 49 871.00 | |
GF Total Operating Expenses (II) | | | 115 472.00 | |
GG - OPERATING RESULT (I - II) | | | -115 472.00 | |
GR Interest and similar expenses | | | 28 298.00 | |
GU Total financial expenses (VI) | | | 28 298.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -143 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 770.00 | | | 143 770.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -143 770.00 | | | -143 770.00 |
| |
| 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 | | | 1 685 128.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 685 128.00 | |
I4 DECREASES Grand Total | | | 1 685 128.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 685 128.00 | |
| |
| 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 | 27 840.00 | 27 840.00 | | 27 840.00 |
VB VAT | 4 640.00 | 4 640.00 | | 4 640.00 |
VG Loans with a maturity of up to one year at origin | 1 338 895.00 | 189 637.00 | 580 165.00 | 1 338 895.00 |
VI Group and Associates | 878 154.00 | 878 154.00 | | 878 154.00 |
VJ Loans taken out during the year | 1 360 000.00 | | | 1 360 000.00 |
VK Loans repaid during the year | 22 325.00 | | | 22 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 640.00 | 4 640.00 | | 4 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 244 890.00 | 1 095 632.00 | 580 165.00 | 2 244 890.00 |
