| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 438 773.00 | | 438 773.00 | 438 773.00 |
BZ Other receivables | 280.00 | | 280.00 | 280.00 |
CF Cash and cash equivalents | 13 101.00 | | 13 101.00 | 13 101.00 |
CJ TOTAL (II) | 13 381.00 | | 13 381.00 | 13 381.00 |
CO Grand total (0 to V) | 452 154.00 | | 452 154.00 | 452 154.00 |
CU Other investments | 438 773.00 | | 438 773.00 | 438 773.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 223 773.00 | | | 223 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 444.00 | | | -5 444.00 |
DL TOTAL (I) | 218 329.00 | | | 218 329.00 |
DU Loans and Debts from Credit Institutions (3) | 179 118.00 | | | 179 118.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 108.00 | | | 51 108.00 |
DX Trade payables and related accounts | 3 600.00 | | | 3 600.00 |
EC TOTAL (IV) | 233 826.00 | | | 233 826.00 |
EE Grand total (I to V) | 452 154.00 | | | 452 154.00 |
EG Accrued income and payables due within one year | 91 013.00 | | | 91 013.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 856.00 | |
GF Total Operating Expenses (II) | | | 4 856.00 | |
GG - OPERATING RESULT (I - II) | | | -4 856.00 | |
GR Interest and similar expenses | | | 589.00 | |
GU Total financial expenses (VI) | | | 589.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 444.00 | | | 5 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 444.00 | | | -5 444.00 |
| |
| 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 | | | 438 773.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 438 773.00 | |
I4 DECREASES Grand Total | | | 438 773.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 438 773.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 51 108.00 | 51 108.00 | | 51 108.00 |
8B Suppliers and Related Accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 280.00 | 280.00 | | 280.00 |
VH Loans with a maturity of more than one year at origin | 179 118.00 | 36 305.00 | 142 813.00 | 179 118.00 |
VJ Loans taken out during the year | 185 000.00 | | | 185 000.00 |
VK Loans repaid during the year | 5 991.00 | | | 5 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 280.00 | 280.00 | | 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 233 826.00 | 91 013.00 | 142 813.00 | 233 826.00 |
