| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 191 808.00 | | 191 808.00 | 191 808.00 |
BZ Other receivables | 149 346.00 | | 149 346.00 | 149 346.00 |
CF Cash and cash equivalents | 1 817.00 | | 1 817.00 | 1 817.00 |
CJ TOTAL (II) | 151 163.00 | | 151 163.00 | 151 163.00 |
CO Grand total (0 to V) | 342 971.00 | | 342 971.00 | 342 971.00 |
CU Other investments | 191 808.00 | | 191 808.00 | 191 808.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -12 383.00 | -937.00 | | -12 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 394.00 | -11 446.00 | | -11 394.00 |
DL TOTAL (I) | -13 777.00 | -2 383.00 | | -13 777.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | 80.00 | | 90.00 |
DV Miscellaneous Loans and Financial Debts (4) | 349 689.00 | 190 006.00 | | 349 689.00 |
DX Trade payables and related accounts | | 85.00 | | |
DY Tax and social security liabilities | | 9 591.00 | | |
EA Other liabilities | 6 970.00 | 154 347.00 | | 6 970.00 |
EC TOTAL (IV) | 356 748.00 | 354 109.00 | | 356 748.00 |
EE Grand total (I to V) | 342 971.00 | 351 725.00 | | 342 971.00 |
EI Including equity loans | 349 689.00 | | | 349 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 241.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 242.00 | |
GG - OPERATING RESULT (I - II) | | | -1 242.00 | |
GR Interest and similar expenses | | | 10 152.00 | |
GU Total financial expenses (VI) | | | 10 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -4 451.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 394.00 | 11 446.00 | | 11 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 394.00 | -11 446.00 | | -11 394.00 |
| |
| 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 | 191 808.00 | | | 191 808.00 |
I3 DECREASES Total Financial Fixed Assets | | | 191 808.00 | |
I4 DECREASES Grand Total | | | 191 808.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 191 808.00 | | | 191 808.00 |
| |
| 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 | 349 689.00 | 349 689.00 | | 349 689.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 970.00 | 6 970.00 | | 6 970.00 |
VB VAT | 185.00 | 185.00 | | 185.00 |
VC Group and associates | 149 161.00 | 149 161.00 | | 149 161.00 |
VH Loans with a maturity of more than one year at origin | 90.00 | 90.00 | | 90.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149 346.00 | 149 346.00 | | 149 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 356 748.00 | 356 748.00 | | 356 748.00 |
