| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 343 532.00 | | 343 532.00 | 343 532.00 |
BJ TOTAL (I) | 346 389.00 | | 346 389.00 | 346 389.00 |
CF Cash and cash equivalents | 56 551.00 | | 56 551.00 | 56 551.00 |
CJ TOTAL (II) | 56 551.00 | | 56 551.00 | 56 551.00 |
CO Grand total (0 to V) | 402 941.00 | | 402 941.00 | 402 941.00 |
CU Other investments | 2 857.00 | | 2 857.00 | 2 857.00 |
| |
| 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) | -27 298.00 | | | -27 298.00 |
DL TOTAL (I) | -22 298.00 | | | -22 298.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400 808.00 | | | 400 808.00 |
DX Trade payables and related accounts | 24 431.00 | | | 24 431.00 |
EC TOTAL (IV) | 425 239.00 | | | 425 239.00 |
EE Grand total (I to V) | 402 941.00 | | | 402 941.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 183.00 | |
GF Total Operating Expenses (II) | | | 27 183.00 | |
GG - OPERATING RESULT (I - II) | | | -27 183.00 | |
GK Income from other securities and fixed asset receivables | | | 692.00 | |
GP Total financial income (V) | | | 692.00 | |
GR Interest and similar expenses | | | 808.00 | |
GU Total financial expenses (VI) | | | 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 692.00 | | | 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 991.00 | | | 27 991.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 298.00 | | | -27 298.00 |
| |
| 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 | | | 346 389.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 346 389.00 | |
| |
| 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 | 24 431.00 | 24 431.00 | | 24 431.00 |
UP Loans | 343 532.00 | 343 532.00 | | 343 532.00 |
VI Group and Associates | 400 808.00 | 400 808.00 | | 400 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 343 532.00 | 343 532.00 | | 343 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 425 239.00 | 425 239.00 | | 425 239.00 |
