| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 155 000.00 | | 155 000.00 | 155 000.00 |
BJ TOTAL (I) | 155 000.00 | | 155 000.00 | 155 000.00 |
BZ Other receivables | 59 387.00 | | 59 387.00 | 59 387.00 |
CF Cash and cash equivalents | 112.00 | | 112.00 | 112.00 |
CJ TOTAL (II) | 59 499.00 | | 59 499.00 | 59 499.00 |
CO Grand total (0 to V) | 214 499.00 | | 214 499.00 | 214 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | | | 130 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 693.00 | | | -3 693.00 |
DL TOTAL (I) | 126 307.00 | | | 126 307.00 |
DU Loans and Debts from Credit Institutions (3) | 45 200.00 | | | 45 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 827.00 | | | 40 827.00 |
DX Trade payables and related accounts | 1 734.00 | | | 1 734.00 |
DY Tax and social security liabilities | 430.00 | | | 430.00 |
EC TOTAL (IV) | 88 192.00 | | | 88 192.00 |
EE Grand total (I to V) | 214 499.00 | | | 214 499.00 |
EG Accrued income and payables due within one year | 49 515.00 | | | 49 515.00 |
EI Including equity loans | 40 827.00 | | | 40 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 405.00 | |
GF Total Operating Expenses (II) | | | 3 405.00 | |
GG - OPERATING RESULT (I - II) | | | -3 405.00 | |
GL Other interest and similar income | | | 377.00 | |
GP Total financial income (V) | | | 377.00 | |
GR Interest and similar expenses | | | 665.00 | |
GU Total financial expenses (VI) | | | 665.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 377.00 | | | 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 070.00 | | | 4 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 693.00 | | | -3 693.00 |
| |
| 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 | 1 734.00 | 1 734.00 | | 1 734.00 |
VB VAT | 430.00 | 430.00 | | 430.00 |
VC Group and associates | 40 377.00 | 40 377.00 | | 40 377.00 |
VH Loans with a maturity of more than one year at origin | 45 200.00 | 6 524.00 | 25 643.00 | 45 200.00 |
VI Group and Associates | 40 827.00 | 40 827.00 | | 40 827.00 |
VJ Loans taken out during the year | 45 000.00 | | | 45 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 580.00 | 18 580.00 | | 18 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 387.00 | 59 387.00 | | 59 387.00 |
VW VAT | 430.00 | 430.00 | | 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 192.00 | 49 515.00 | 25 643.00 | 88 192.00 |
