| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 17.00 | | 17.00 | 17.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 4 137.00 | | 4 137.00 | 4 137.00 |
BZ Other receivables | 25 916.00 | | 25 916.00 | 25 916.00 |
CF Cash and cash equivalents | 173.00 | | 173.00 | 173.00 |
CJ TOTAL (II) | 26 090.00 | | 26 090.00 | 26 090.00 |
CO Grand total (0 to V) | 30 227.00 | | 30 227.00 | 30 227.00 |
CS Evaluated investments - equity method | 3 970.00 | | 3 970.00 | 3 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 533.00 | | | -3 533.00 |
DL TOTAL (I) | -2 533.00 | | | -2 533.00 |
DU Loans and Debts from Credit Institutions (3) | 28 080.00 | | | 28 080.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 080.00 | | | 4 080.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 32 760.00 | | | 32 760.00 |
EE Grand total (I to V) | 30 227.00 | | | 30 227.00 |
EI Including equity loans | 4 080.00 | | | 4 080.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 494.00 | |
GF Total Operating Expenses (II) | | | 3 494.00 | |
GG - OPERATING RESULT (I - II) | | | -3 494.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 116.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 116.00 | |
GR Interest and similar expenses | | | 156.00 | |
GU Total financial expenses (VI) | | | 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 116.00 | | | 116.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 650.00 | | | 3 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 533.00 | | | -3 533.00 |
| |
| 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 | | | 3 985.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 985.00 | |
I4 DECREASES Grand Total | | | 3 985.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 985.00 | |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VH Loans with a maturity of more than one year at origin | 28 081.00 | 28 081.00 | | 28 081.00 |
VI Group and Associates | 4 080.00 | 4 080.00 | | 4 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 761.00 | 32 761.00 | | 32 761.00 |
